Flat EN2 2 beds 1 bath

Lancaster Road, Enfield EN2

East of England, England · EN2

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£-2,729

↘ -3%After 5 Years

Change In Property Value

After 5 Years

£57,910

↗ 19%After 5 Years

Return On Investment

59%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,000	£12,180	£12,363	£12,672	£12,989	£62,203
Total Expenses	£12,853	£12,921	£12,980	£13,053	£13,127	£64,932
Profit Before Tax	£-853	£-741	£-617	£-381	£-138	£-2,729
Profit After Tax	£-853	£-741	£-617	£-381	£-138	£-2,729
Change In Property Value	£4,500	£10,658	£14,182	£16,467	£12,103	£57,910
Net Return	£3,648	£9,917	£13,565	£16,086	£11,965	£55,181
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-3%
Total Net Return (%)	4%	11%	15%	17%	13%	59%

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