Flat EN2 1 bed 1 bath

London Road, Enfield EN2

East of England, England · EN2

Initial Investment

First Year

£89,997First Year

Profit From Rental Income

After 5 Years

£-2,967

↘ -3%After 5 Years

Change In Property Value

After 5 Years

£55,979

↗ 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	£11,604	£11,778	£11,955	£12,254	£12,560	£60,150
Total Expenses	£12,491	£12,558	£12,617	£12,689	£12,762	£63,117
Profit Before Tax	£-887	£-780	£-662	£-435	£-202	£-2,967
Profit After Tax	£-887	£-780	£-662	£-435	£-202	£-2,967
Change In Property Value	£4,350	£10,302	£13,709	£15,918	£11,700	£55,979
Net Return	£3,463	£9,522	£13,047	£15,483	£11,497	£53,012
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-3%
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