Flat EN2 2 beds 1 bath

Henry Close, Enfield EN2

East of England, England · EN2

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£-13,578

↘ -15%After 5 Years

Change In Property Value

After 5 Years

£50,994

↗ 17%After 5 Years

Return On Investment

40%

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	£12,000	£12,180	£12,484	£12,797	£13,181	£62,642
Total Expenses	£15,103	£15,167	£15,240	£15,315	£15,396	£76,220
Profit Before Tax	£-3,103	£-2,987	£-2,755	£-2,518	£-2,216	£-13,578
Profit After Tax	£-3,103	£-2,987	£-2,755	£-2,518	£-2,216	£-13,578
Change In Property Value	£4,500	£4,568	£10,817	£14,395	£16,714	£50,994
Net Return	£1,398	£1,581	£8,062	£11,876	£14,498	£37,415
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-2%	-15%
Total Net Return (%)	1%	2%	9%	13%	16%	40%

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