Flat EN1 3 beds 2 baths

Baker Street, Enfield EN1

East of England, England · EN1

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£-12,169

↘ -13%After 5 Years

Change In Property Value

After 5 Years

£50,994

↗ 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	£15,133	£15,197	£15,271	£15,347	£15,429	£76,377
Profit Before Tax	£-2,833	£-2,712	£-2,475	£-2,230	£-1,919	£-12,169
Profit After Tax	£-2,833	£-2,712	£-2,475	£-2,230	£-1,919	£-12,169
Change In Property Value	£4,500	£4,568	£10,817	£14,395	£16,714	£50,994
Net Return	£1,668	£1,855	£8,343	£12,164	£14,795	£38,825
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