Flat EN2 1 bed 1 bath

Bycullah Road, Enfield, London, UK EN2

East of England, England · EN2

Initial Investment

First Year

£77,750First Year

Profit From Rental Income

After 5 Years

£21,440

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£43,345

↗ 17%After 5 Years

Return On Investment

83%

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	£18,624	£18,903	£19,376	£19,860	£20,456	£97,220
Total Expenses	£13,980	£14,053	£14,144	£14,236	£14,338	£70,751
Profit Before Tax	£4,644	£4,850	£5,232	£5,624	£6,118	£26,469
Profit After Tax	£3,762	£3,928	£4,238	£4,556	£4,956	£21,440
Change In Property Value	£3,825	£3,882	£9,195	£12,236	£14,207	£43,345
Net Return	£7,587	£7,811	£13,433	£16,791	£19,162	£64,784
Return From Rental Income (%)	5%	5%	5%	6%	6%	28%
Total Net Return (%)	10%	10%	17%	22%	25%	83%

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