Flat EN2 1 bed 1 bath

Bycullah Avenue, Enfield EN2

East of England, England · EN2

Initial Investment

First Year

£98,750First Year

Profit From Rental Income

After 5 Years

£-2,343

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£60,805

↗ 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	£12,600	£12,789	£12,981	£13,305	£13,638	£65,313
Total Expenses	£13,395	£13,464	£13,524	£13,598	£13,674	£67,656
Profit Before Tax	£-795	£-675	£-543	£-293	£-36	£-2,343
Profit After Tax	£-795	£-675	£-543	£-293	£-36	£-2,343
Change In Property Value	£4,725	£11,190	£14,891	£17,290	£12,708	£60,805
Net Return	£3,930	£10,515	£14,348	£16,997	£12,672	£58,462
Return From Rental Income (%)	-1%	-1%	-1%	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