Flat EN1 2 beds 1 bath

Village Road, Enfield EN1

East of England, England · EN1

Initial Investment

First Year

£93,482First Year

Profit From Rental Income

After 5 Years

£-12,159

↘ -13%After 5 Years

Change In Property Value

After 5 Years

£50,985

↗ 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	£12,300	£12,485	£12,797	£13,117	£13,510	£64,208
Total Expenses	£15,131	£15,195	£15,269	£15,345	£15,427	£76,367
Profit Before Tax	£-2,831	£-2,710	£-2,473	£-2,228	£-1,917	£-12,159
Profit After Tax	£-2,831	£-2,710	£-2,473	£-2,228	£-1,917	£-12,159
Change In Property Value	£4,499	£4,567	£10,816	£14,392	£16,711	£50,985
Net Return	£1,669	£1,856	£8,343	£12,164	£14,794	£38,826
Return From Rental Income (%)	-3%	-3%	-3%	-2%	-2%	-13%
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