Flat EN2 2 beds 1 bath

Windmill Hill, Enfield EN2

East of England, England · EN2

Initial Investment

First Year

£84,750First Year

Profit From Rental Income

After 5 Years

£-3,354

↘ -4%After 5 Years

Change In Property Value

After 5 Years

£53,084

↗ 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	£11,004	£11,169	£11,337	£11,620	£11,911	£57,040
Total Expenses	£11,949	£12,015	£12,073	£12,143	£12,215	£60,394
Profit Before Tax	£-945	£-846	£-736	£-523	£-304	£-3,354
Profit After Tax	£-945	£-846	£-736	£-523	£-304	£-3,354
Change In Property Value	£4,125	£9,769	£13,000	£15,095	£11,095	£53,084
Net Return	£3,180	£8,923	£12,264	£14,572	£10,790	£49,730
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-4%
Total Net Return (%)	4%	11%	14%	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