Flat EN1 2 beds 1 bath

Canning Square, Enfield EN1

East of England, England · EN1

Initial Investment

First Year

£112,750First Year

Profit From Rental Income

After 5 Years

£-12,481

↘ -11%After 5 Years

Change In Property Value

After 5 Years

£60,343

↗ 17%After 5 Years

Return On Investment

42%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,556	£14,774	£15,144	£15,522	£15,988	£75,984
Total Expenses	£17,540	£17,608	£17,688	£17,770	£17,859	£88,465
Profit Before Tax	£-2,984	£-2,834	£-2,544	£-2,247	£-1,871	£-12,481
Profit After Tax	£-2,984	£-2,834	£-2,544	£-2,247	£-1,871	£-12,481
Change In Property Value	£5,325	£5,405	£12,801	£17,034	£19,778	£60,343
Net Return	£2,341	£2,571	£10,256	£14,786	£17,907	£47,862
Return From Rental Income (%)	-3%	-3%	-2%	-2%	-2%	-11%
Total Net Return (%)	2%	2%	9%	13%	16%	42%

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