Flat EN1 1 bed 1 bath

Genotin Road, Enfield EN1

East of England, England · EN1

Initial Investment

First Year

£68,500First Year

Profit From Rental Income

After 5 Years

£-11,723

↘ -17%After 5 Years

Change In Property Value

After 5 Years

£38,245

↗ 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	£9,228	£9,366	£9,601	£9,841	£10,136	£48,171
Total Expenses	£11,850	£11,910	£11,976	£12,044	£12,116	£59,895
Profit Before Tax	£-2,622	£-2,543	£-2,375	£-2,203	£-1,980	£-11,723
Profit After Tax	£-2,622	£-2,543	£-2,375	£-2,203	£-1,980	£-11,723
Change In Property Value	£3,375	£3,426	£8,113	£10,796	£12,535	£38,245
Net Return	£753	£883	£5,738	£8,593	£10,555	£26,522
Return From Rental Income (%)	-4%	-4%	-3%	-3%	-3%	-17%
Total Net Return (%)	1%	1%	8%	13%	15%	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