Flat EN2 2 beds 1 bath

Enfield Road, Enfield EN2

East of England, England · EN2

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£-2,104

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£62,736

↗ 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	£12,996	£13,191	£13,389	£13,724	£14,067	£67,366
Total Expenses	£13,756	£13,826	£13,887	£13,962	£14,039	£69,470
Profit Before Tax	£-760	£-635	£-498	£-239	£28	£-2,104
Profit After Tax	£-760	£-635	£-498	£-239	£28	£-2,104
Change In Property Value	£4,875	£11,546	£15,364	£17,839	£13,112	£62,736
Net Return	£4,115	£10,911	£14,866	£17,601	£13,139	£60,631
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-2%
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