Flat EN1 1 bed 1 bath

Turkey Street, Enfield EN1

East of England, England · EN1

Initial Investment

First Year

£50,500First Year

Profit From Rental Income

After 5 Years

£10,877

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£28,047

↗ 17%After 5 Years

Return On Investment

77%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,048	£12,229	£12,534	£12,848	£13,233	£62,892
Total Expenses	£9,751	£9,815	£9,889	£9,964	£10,045	£49,464
Profit Before Tax	£2,297	£2,413	£2,646	£2,884	£3,188	£13,428
Profit After Tax	£1,860	£1,955	£2,143	£2,336	£2,582	£10,877
Change In Property Value	£2,475	£2,512	£5,950	£7,917	£9,193	£28,047
Net Return	£4,335	£4,467	£8,093	£10,253	£11,775	£38,923
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	9%	9%	16%	20%	23%	77%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change