Flat EN4 1 bed 1 bath

Ebony Crescent, Cockfosters EN4

East of England, England · EN4

Initial Investment

First Year

£105,750First Year

Profit From Rental Income

After 5 Years

£-9,647

↘ -9%After 5 Years

Change In Property Value

After 5 Years

£64,666

↗ 19%After 5 Years

Return On Investment

52%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,724	£11,900	£12,078	£12,380	£12,690	£60,772
Total Expenses	£13,951	£14,019	£14,077	£14,149	£14,223	£70,420
Profit Before Tax	£-2,227	£-2,119	£-1,999	£-1,769	£-1,533	£-9,647
Profit After Tax	£-2,227	£-2,119	£-1,999	£-1,769	£-1,533	£-9,647
Change In Property Value	£5,025	£11,901	£15,837	£18,388	£13,515	£64,666
Net Return	£2,798	£9,782	£13,838	£16,619	£11,982	£55,019
Return From Rental Income (%)	-2%	-2%	-2%	-2%	-1%	-9%
Total Net Return (%)	3%	9%	13%	16%	11%	52%

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