Flat EN1 1 bed 1 bath

Linwood Crescent, Enfield EN1

East of England, England · EN1

Initial Investment

First Year

£71,500First Year

Profit From Rental Income

After 5 Years

£-11,790

↘ -16%After 5 Years

Change In Property Value

After 5 Years

£39,945

↗ 17%After 5 Years

Return On Investment

39%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,636	£9,781	£10,025	£10,276	£10,584	£50,301
Total Expenses	£12,287	£12,348	£12,415	£12,484	£12,558	£62,092
Profit Before Tax	£-2,651	£-2,567	£-2,390	£-2,208	£-1,974	£-11,790
Profit After Tax	£-2,651	£-2,567	£-2,390	£-2,208	£-1,974	£-11,790
Change In Property Value	£3,525	£3,578	£8,474	£11,276	£13,093	£39,945
Net Return	£874	£1,011	£6,084	£9,068	£11,119	£28,155
Return From Rental Income (%)	-4%	-4%	-3%	-3%	-3%	-16%
Total Net Return (%)	1%	1%	9%	13%	16%	39%

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