Flat EN3 2 beds 1 bath

Tysoe Avenue, Enfield EN3

East of England, England · EN3

Initial Investment

First Year

£58,000First Year

Profit From Rental Income

After 5 Years

£-3,787

↘ -7%After 5 Years

Change In Property Value

After 5 Years

£36,676

↗ 19%After 5 Years

Return On Investment

57%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,980	£8,100	£8,221	£8,427	£8,637	£41,365
Total Expenses	£8,911	£8,973	£9,026	£9,089	£9,152	£45,152
Profit Before Tax	£-931	£-874	£-805	£-662	£-515	£-3,787
Profit After Tax	£-931	£-874	£-805	£-662	£-515	£-3,787
Change In Property Value	£2,850	£6,750	£8,982	£10,429	£7,665	£36,676
Net Return	£1,919	£5,876	£8,177	£9,767	£7,150	£32,889
Return From Rental Income (%)	-2%	-2%	-1%	-1%	-1%	-7%
Total Net Return (%)	3%	10%	14%	17%	12%	57%

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