Flat EN2 2 beds 1 bath

Trinity Street, Chase Side, Enfield Town EN2

East of England, England · EN2

Initial Investment

First Year

£75,998First Year

Profit From Rental Income

After 5 Years

£-13,074

↘ -17%After 5 Years

Change In Property Value

After 5 Years

£42,494

↗ 17%After 5 Years

Return On Investment

39%

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	£9,996	£10,146	£10,400	£10,660	£10,979	£52,180
Total Expenses	£12,918	£12,979	£13,047	£13,117	£13,192	£65,254
Profit Before Tax	£-2,922	£-2,833	£-2,648	£-2,458	£-2,213	£-13,074
Profit After Tax	£-2,922	£-2,833	£-2,648	£-2,458	£-2,213	£-13,074
Change In Property Value	£3,750	£3,806	£9,014	£11,995	£13,928	£42,494
Net Return	£828	£973	£6,366	£9,538	£11,715	£29,420
Return From Rental Income (%)	-4%	-4%	-3%	-3%	-3%	-17%
Total Net Return (%)	1%	1%	8%	13%	15%	39%

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