Flat EN4 3 beds 1 bath

Heddon Court, Cockfosters EN4

East of England, England · EN4

Initial Investment

First Year

£128,500First Year

Profit From Rental Income

After 5 Years

£-9,467

↘ -7%After 5 Years

Change In Property Value

After 5 Years

£77,213

↗ 19%After 5 Years

Return On Investment

53%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,004	£14,214	£14,427	£14,788	£15,158	£72,591
Total Expenses	£16,270	£16,341	£16,404	£16,482	£16,561	£82,058
Profit Before Tax	£-2,266	£-2,127	£-1,976	£-1,694	£-1,404	£-9,467
Profit After Tax	£-2,266	£-2,127	£-1,976	£-1,694	£-1,404	£-9,467
Change In Property Value	£6,000	£14,210	£18,909	£21,956	£16,138	£77,213
Net Return	£3,734	£12,083	£16,933	£20,262	£14,734	£67,746
Return From Rental Income (%)	-2%	-2%	-2%	-1%	-1%	-7%
Total Net Return (%)	3%	9%	13%	16%	11%	53%

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