Flat EN1 0 beds 0 baths

Great Cambridge Road, Enfield EN1

East of England, England · EN1

Initial Investment

First Year

£128,500First Year

Profit From Rental Income

After 5 Years

£-12,725

↘ -10%After 5 Years

Change In Property Value

After 5 Years

£67,992

↗ 17%After 5 Years

Return On Investment

43%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,404	£16,650	£17,066	£17,493	£18,018	£85,631
Total Expenses	£19,510	£19,581	£19,666	£19,752	£19,847	£98,356
Profit Before Tax	£-3,106	£-2,931	£-2,599	£-2,259	£-1,829	£-12,725
Profit After Tax	£-3,106	£-2,931	£-2,599	£-2,259	£-1,829	£-12,725
Change In Property Value	£6,000	£6,090	£14,423	£19,193	£22,285	£67,992
Net Return	£2,894	£3,159	£11,824	£16,934	£20,456	£55,266
Return From Rental Income (%)	-2%	-2%	-2%	-2%	-1%	-10%
Total Net Return (%)	2%	2%	9%	13%	16%	43%

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