Flat EN1 1 bed 1 bath

Burleigh Road, Enfield EN1

East of England, England · EN1

Initial Investment

First Year

£82,982First Year

Profit From Rental Income

After 5 Years

£-12,015

↘ -14%After 5 Years

Change In Property Value

After 5 Years

£45,886

↗ 17%After 5 Years

Return On Investment

41%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,064	£11,230	£11,511	£11,798	£12,152	£57,756
Total Expenses	£13,817	£13,879	£13,950	£14,023	£14,101	£69,770
Profit Before Tax	£-2,753	£-2,649	£-2,440	£-2,224	£-1,949	£-12,015
Profit After Tax	£-2,753	£-2,649	£-2,440	£-2,224	£-1,949	£-12,015
Change In Property Value	£4,049	£4,110	£9,734	£12,953	£15,040	£45,886
Net Return	£1,297	£1,461	£7,294	£10,728	£13,091	£33,871
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-2%	-14%
Total Net Return (%)	2%	2%	9%	13%	16%	41%

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