Flat EN1 2 beds 1 bath

Foxwood Green Close, Enfield, Greater London EN1

East of England, England · EN1

Initial Investment

First Year

£121,497First Year

Profit From Rental Income

After 5 Years

£-12,647

↘ -10%After 5 Years

Change In Property Value

After 5 Years

£64,591

↗ 17%After 5 Years

Return On Investment

43%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,576	£15,810	£16,205	£16,610	£17,108	£81,309
Total Expenses	£18,634	£18,703	£18,786	£18,870	£18,963	£93,956
Profit Before Tax	£-3,058	£-2,894	£-2,581	£-2,260	£-1,854	£-12,647
Profit After Tax	£-3,058	£-2,894	£-2,581	£-2,260	£-1,854	£-12,647
Change In Property Value	£5,700	£5,785	£13,702	£18,233	£21,171	£64,591
Net Return	£2,642	£2,892	£11,121	£15,973	£19,316	£51,944
Return From Rental Income (%)	-3%	-2%	-2%	-2%	-2%	-10%
Total Net Return (%)	2%	2%	9%	13%	16%	43%

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