Flat EN1 1 bed 1 bath

Baynes Close, Enfield EN1

East of England, England · EN1

Initial Investment

First Year

£58,000First Year

Profit From Rental Income

After 5 Years

£-11,546

↘ -20%After 5 Years

Change In Property Value

After 5 Years

£32,296

↗ 17%After 5 Years

Return On Investment

36%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,788	£7,905	£8,102	£8,305	£8,554	£40,654
Total Expenses	£10,317	£10,375	£10,437	£10,502	£10,569	£52,200
Profit Before Tax	£-2,529	£-2,470	£-2,335	£-2,197	£-2,015	£-11,546
Profit After Tax	£-2,529	£-2,470	£-2,335	£-2,197	£-2,015	£-11,546
Change In Property Value	£2,850	£2,893	£6,851	£9,117	£10,586	£32,296
Net Return	£321	£423	£4,516	£6,920	£8,571	£20,750
Return From Rental Income (%)	-4%	-4%	-4%	-4%	-3%	-20%
Total Net Return (%)	1%	1%	8%	12%	15%	36%

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