Flat EN2 2 beds 2 baths

Bycullah Road, Enfield, London, UK EN2

East of England, England · EN2

Initial Investment

First Year

£97,000First Year

Profit From Rental Income

After 5 Years

£-2,490

↘ -3%After 5 Years

Change In Property Value

After 5 Years

£59,840

↗ 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	£12,396	£12,582	£12,771	£13,090	£13,417	£64,256
Total Expenses	£13,214	£13,282	£13,342	£13,416	£13,491	£66,746
Profit Before Tax	£-818	£-701	£-572	£-326	£-74	£-2,490
Profit After Tax	£-818	£-701	£-572	£-326	£-74	£-2,490
Change In Property Value	£4,650	£11,013	£14,655	£17,016	£12,507	£59,840
Net Return	£3,832	£10,312	£14,083	£16,690	£12,432	£57,350
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