Flat EN2 2 beds 0 baths

Lavender Hill, Enfield, Middlesex EN2

East of England, England · EN2

Initial Investment

First Year

£105,750First Year

Profit From Rental Income

After 5 Years

£-1,810

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£64,666

↗ 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	£13,404	£13,605	£13,809	£14,154	£14,508	£69,481
Total Expenses	£14,119	£14,189	£14,251	£14,327	£14,405	£71,291
Profit Before Tax	£-715	£-584	£-441	£-173	£103	£-1,810
Profit After Tax	£-715	£-584	£-441	£-173	£103	£-1,810
Change In Property Value	£5,025	£11,901	£15,837	£18,388	£13,515	£64,666
Net Return	£4,310	£11,317	£15,395	£18,216	£13,619	£62,856
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