Flat EN2 0 beds 1 bath

Tempsford Close, Enfield EN2

East of England, England · EN2

Initial Investment

First Year

£60,212First Year

Profit From Rental Income

After 5 Years

£-12,501

↘ -21%After 5 Years

Change In Property Value

After 5 Years

£33,550

↗ 17%After 5 Years

Return On Investment

35%

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	£7,896	£8,014	£8,215	£8,420	£8,673	£41,218
Total Expenses	£10,620	£10,678	£10,741	£10,806	£10,874	£53,719
Profit Before Tax	£-2,724	£-2,664	£-2,526	£-2,386	£-2,201	£-12,501
Profit After Tax	£-2,724	£-2,664	£-2,526	£-2,386	£-2,201	£-12,501
Change In Property Value	£2,961	£3,005	£7,117	£9,471	£10,996	£33,550
Net Return	£236	£341	£4,590	£7,085	£8,796	£21,048
Return From Rental Income (%)	-5%	-4%	-4%	-4%	-4%	-21%
Total Net Return (%)	0%	1%	8%	12%	15%	35%

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