Flat EN1 1 bed 1 bath

Waddington Close, Enfield EN1

East of England, England · EN1

Initial Investment

First Year

£56,500First Year

Profit From Rental Income

After 5 Years

£-11,512

↘ -20%After 5 Years

Change In Property Value

After 5 Years

£31,446

↗ 17%After 5 Years

Return On Investment

35%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,584	£7,698	£7,890	£8,087	£8,330	£39,590
Total Expenses	£10,098	£10,156	£10,218	£10,281	£10,348	£51,102
Profit Before Tax	£-2,514	£-2,458	£-2,328	£-2,194	£-2,018	£-11,512
Profit After Tax	£-2,514	£-2,458	£-2,328	£-2,194	£-2,018	£-11,512
Change In Property Value	£2,775	£2,817	£6,671	£8,877	£10,307	£31,446
Net Return	£261	£359	£4,343	£6,683	£8,289	£19,934
Return From Rental Income (%)	-4%	-4%	-4%	-4%	-4%	-20%
Total Net Return (%)	0%	1%	8%	12%	15%	35%

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