Flat EN1 1 bed 1 bath

Cobham Close, Enfield EN1

East of England, England · EN1

Initial Investment

First Year

£90,000First Year

Profit From Rental Income

After 5 Years

£-1,624

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£55,979

↗ 19%After 5 Years

Return On Investment

60%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,892	£12,070	£12,251	£12,558	£12,872	£61,643
Total Expenses	£12,520	£12,588	£12,647	£12,719	£12,793	£63,267
Profit Before Tax	£-628	£-517	£-395	£-162	£78	£-1,624
Profit After Tax	£-628	£-517	£-395	£-162	£78	£-1,624
Change In Property Value	£4,350	£10,302	£13,709	£15,918	£11,700	£55,979
Net Return	£3,722	£9,785	£13,314	£15,756	£11,778	£54,355
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-2%
Total Net Return (%)	4%	11%	15%	18%	13%	60%

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