Flat EN1 1 bed 1 bath

Graeme Road, Enfield EN1

East of England, England · EN1

Initial Investment

First Year

£77,750First Year

Profit From Rental Income

After 5 Years

£-11,924

↘ -15%After 5 Years

Change In Property Value

After 5 Years

£43,345

↗ 17%After 5 Years

Return On Investment

40%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,452	£10,609	£10,874	£11,146	£11,480	£54,561
Total Expenses	£13,162	£13,224	£13,293	£13,365	£13,441	£66,485
Profit Before Tax	£-2,710	£-2,615	£-2,419	£-2,219	£-1,960	£-11,924
Profit After Tax	£-2,710	£-2,615	£-2,419	£-2,219	£-1,960	£-11,924
Change In Property Value	£3,825	£3,882	£9,195	£12,236	£14,207	£43,345
Net Return	£1,115	£1,267	£6,775	£10,017	£12,246	£31,420
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-3%	-15%
Total Net Return (%)	1%	2%	9%	13%	16%	40%

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