Flat EN1 1 bed 1 bath

Linwood Crescent, Enfield EN1

East of England, England · EN1

Initial Investment

First Year

£68,500First Year

Profit From Rental Income

After 5 Years

£19,319

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£38,245

↗ 17%After 5 Years

Return On Investment

84%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,800	£17,052	£17,478	£17,915	£18,453	£87,698
Total Expenses	£12,607	£12,678	£12,764	£12,851	£12,948	£63,847
Profit Before Tax	£4,193	£4,374	£4,715	£5,064	£5,505	£23,851
Profit After Tax	£3,396	£3,543	£3,819	£4,102	£4,459	£19,319
Change In Property Value	£3,375	£3,426	£8,113	£10,796	£12,535	£38,245
Net Return	£6,771	£6,969	£11,932	£14,898	£16,995	£57,564
Return From Rental Income (%)	5%	5%	6%	6%	7%	28%
Total Net Return (%)	10%	10%	17%	22%	25%	84%

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