Flat EN2 2 beds 2 baths

Fairmead Lodge, 8 The Ridgeway, Enfield EN2

East of England, England · EN2

Initial Investment

First Year

£137,250First Year

Profit From Rental Income

After 5 Years

£304

↗ 0%After 5 Years

Change In Property Value

After 5 Years

£82,039

↗ 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	£17,004	£17,259	£17,518	£17,956	£18,405	£88,142
Total Expenses	£17,375	£17,450	£17,517	£17,603	£17,690	£87,635
Profit Before Tax	£-371	£-191	£1	£353	£714	£506
Profit After Tax	£-371	£-191	£1	£286	£579	£304
Change In Property Value	£6,375	£15,098	£20,091	£23,328	£17,146	£82,039
Net Return	£6,004	£14,907	£20,092	£23,614	£17,725	£82,342
Return From Rental Income (%)	0%	0%	0%	0%	0%	0%
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