Flat EN1 2 beds 2 baths

Eaton Road, Enfield EN1

East of England, England · EN1

Initial Investment

First Year

£107,500First Year

Profit From Rental Income

After 5 Years

£-12,380

↘ -12%After 5 Years

Change In Property Value

After 5 Years

£57,793

↗ 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	£13,944	£14,153	£14,507	£14,870	£15,316	£72,790
Total Expenses	£16,884	£16,951	£17,029	£17,109	£17,197	£85,170
Profit Before Tax	£-2,940	£-2,798	£-2,522	£-2,240	£-1,881	£-12,380
Profit After Tax	£-2,940	£-2,798	£-2,522	£-2,240	£-1,881	£-12,380
Change In Property Value	£5,100	£5,177	£12,260	£16,314	£18,943	£57,793
Net Return	£2,160	£2,379	£9,738	£14,074	£17,062	£45,413
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