Flat EN2 2 beds 1 bath

Millers Green Close, Enfield EN2

East of England, England · EN2

Initial Investment

First Year

£128,500First Year

Profit From Rental Income

After 5 Years

£-276

↗ 0%After 5 Years

Change In Property Value

After 5 Years

£77,213

↗ 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	£15,996	£16,236	£16,479	£16,891	£17,314	£82,917
Total Expenses	£16,470	£16,544	£16,609	£16,692	£16,777	£83,091
Profit Before Tax	£-474	£-308	£-129	£199	£537	£-174
Profit After Tax	£-474	£-308	£-129	£199	£435	£-276
Change In Property Value	£6,000	£14,210	£18,909	£21,956	£16,138	£77,213
Net Return	£5,526	£13,902	£18,780	£22,155	£16,573	£76,937
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