Flat EN1 1 bed 1 bath

Maltby Drive, Enfield London EN1

East of England, England · EN1

Initial Investment

First Year

£50,500First Year

Profit From Rental Income

After 5 Years

£-11,378

↘ -23%After 5 Years

Change In Property Value

After 5 Years

£28,047

↗ 17%After 5 Years

Return On Investment

33%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,768	£6,870	£7,041	£7,217	£7,434	£35,330
Total Expenses	£9,223	£9,279	£9,339	£9,401	£9,465	£46,708
Profit Before Tax	£-2,455	£-2,410	£-2,298	£-2,184	£-2,031	£-11,378
Profit After Tax	£-2,455	£-2,410	£-2,298	£-2,184	£-2,031	£-11,378
Change In Property Value	£2,475	£2,512	£5,950	£7,917	£9,193	£28,047
Net Return	£20	£102	£3,651	£5,734	£7,161	£16,668
Return From Rental Income (%)	-5%	-5%	-5%	-4%	-4%	-23%
Total Net Return (%)	0%	0%	7%	11%	14%	33%

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