Flat EN1 2 beds 1 bath

Great Cambridge Road, Enfield EN1

East of England, England · EN1

Initial Investment

First Year

£104,000First Year

Profit From Rental Income

After 5 Years

£-518

↗ 0%After 5 Years

Change In Property Value

After 5 Years

£63,701

↗ 19%After 5 Years

Return On Investment

61%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,524	£13,727	£13,933	£14,281	£14,638	£70,103
Total Expenses	£13,970	£14,040	£14,102	£14,179	£14,257	£70,548
Profit Before Tax	£-446	£-314	£-169	£102	£381	£-446
Profit After Tax	£-446	£-314	£-169	£102	£309	£-518
Change In Property Value	£4,950	£11,723	£15,600	£18,114	£13,314	£63,701
Net Return	£4,504	£11,410	£15,431	£18,216	£13,622	£63,183
Return From Rental Income (%)	0%	0%	0%	0%	0%	0%
Total Net Return (%)	4%	11%	15%	18%	13%	61%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change