Flat EN1 2 beds 2 baths

Cobham Close, Enfield EN1

East of England, England · EN1

Initial Investment

First Year

£104,000First Year

Profit From Rental Income

After 5 Years

£-12,370

↘ -12%After 5 Years

Change In Property Value

After 5 Years

£56,093

↗ 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	£13,524	£13,727	£14,070	£14,422	£14,854	£70,597
Total Expenses	£16,445	£16,511	£16,589	£16,668	£16,754	£82,967
Profit Before Tax	£-2,921	£-2,785	£-2,519	£-2,246	£-1,899	£-12,370
Profit After Tax	£-2,921	£-2,785	£-2,519	£-2,246	£-1,899	£-12,370
Change In Property Value	£4,950	£5,024	£11,899	£15,834	£18,385	£56,093
Net Return	£2,029	£2,240	£9,380	£13,588	£16,486	£43,723
Return From Rental Income (%)	-3%	-3%	-2%	-2%	-2%	-12%
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