Flat EN1 2 beds 2 baths

Dunstan Mews, Enfield EN1

East of England, England · EN1

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£-12,447

↘ -11%After 5 Years

Change In Property Value

After 5 Years

£59,493

↗ 17%After 5 Years

Return On Investment

42%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,352	£14,567	£14,931	£15,305	£15,764	£74,919
Total Expenses	£17,321	£17,389	£17,468	£17,550	£17,638	£87,366
Profit Before Tax	£-2,969	£-2,822	£-2,537	£-2,245	£-1,874	£-12,447
Profit After Tax	£-2,969	£-2,822	£-2,537	£-2,245	£-1,874	£-12,447
Change In Property Value	£5,250	£5,329	£12,620	£16,794	£19,500	£59,493
Net Return	£2,281	£2,507	£10,083	£14,549	£17,625	£47,046
Return From Rental Income (%)	-3%	-3%	-2%	-2%	-2%	-11%
Total Net Return (%)	2%	2%	9%	13%	16%	42%

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