Flat EN2 3 beds 1 bath

Church Street, Enfield EN2

East of England, England · EN2

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£-1,424

↘ -1%After 5 Years

Change In Property Value

After 5 Years

£67,561

↗ 19%After 5 Years

Return On Investment

60%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,004	£14,214	£14,427	£14,788	£15,158	£72,591
Total Expenses	£14,662	£14,733	£14,795	£14,873	£14,952	£74,015
Profit Before Tax	£-658	£-519	£-368	£-85	£205	£-1,424
Profit After Tax	£-658	£-519	£-368	£-85	£205	£-1,424
Change In Property Value	£5,250	£12,434	£16,546	£19,211	£14,120	£67,561
Net Return	£4,592	£11,915	£16,178	£19,127	£14,326	£66,138
Return From Rental Income (%)	-1%	0%	0%	0%	0%	-1%
Total Net Return (%)	4%	11%	15%	17%	13%	60%

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