Flat EN2 0 beds 1 bath

Tempsford Close, Enfield EN2

East of England, England · EN2

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£-5,284

↘ -9%After 5 Years

Change In Property Value

After 5 Years

£38,607

↗ 19%After 5 Years

Return On Investment

55%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,004	£8,124	£8,246	£8,452	£8,663	£41,489
Total Expenses	£9,235	£9,297	£9,351	£9,413	£9,477	£46,773
Profit Before Tax	£-1,231	£-1,173	£-1,105	£-961	£-813	£-5,284
Profit After Tax	£-1,231	£-1,173	£-1,105	£-961	£-813	£-5,284
Change In Property Value	£3,000	£7,105	£9,455	£10,978	£8,069	£38,607
Net Return	£1,769	£5,932	£8,350	£10,017	£7,255	£33,323
Return From Rental Income (%)	-2%	-2%	-2%	-2%	-1%	-9%
Total Net Return (%)	3%	10%	14%	16%	12%	55%

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