Flat EN6 1 bed 1 bath

Lambs Close, Cuffley EN6

East of England, England · EN6

Initial Investment

First Year

£63,998First Year

Profit From Rental Income

After 5 Years

£-8,011

↘ -13%After 5 Years

Change In Property Value

After 5 Years

£40,536

↗ 19%After 5 Years

Return On Investment

51%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,764	£7,880	£7,999	£8,199	£8,404	£40,245
Total Expenses	£9,533	£9,595	£9,647	£9,709	£9,772	£48,257
Profit Before Tax	£-1,769	£-1,714	£-1,649	£-1,511	£-1,369	£-8,011
Profit After Tax	£-1,769	£-1,714	£-1,649	£-1,511	£-1,369	£-8,011
Change In Property Value	£3,150	£7,460	£9,927	£11,527	£8,472	£40,536
Net Return	£1,381	£5,746	£8,278	£10,016	£7,103	£32,524
Return From Rental Income (%)	-3%	-3%	-3%	-2%	-2%	-13%
Total Net Return (%)	2%	9%	13%	16%	11%	51%

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