Flat EN2 1 bed 1 bath

Uvedale Road, Enfield EN2

East of England, England · EN2

Initial Investment

First Year

£74,500First Year

Profit From Rental Income

After 5 Years

£20,261

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£41,645

↗ 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	£17,892	£18,160	£18,614	£19,080	£19,652	£93,399
Total Expenses	£13,510	£13,582	£13,671	£13,761	£13,861	£68,385
Profit Before Tax	£4,382	£4,578	£4,944	£5,319	£5,791	£25,014
Profit After Tax	£3,550	£3,708	£4,004	£4,308	£4,691	£20,261
Change In Property Value	£3,675	£3,730	£8,834	£11,756	£13,650	£41,645
Net Return	£7,225	£7,438	£12,839	£16,064	£18,341	£61,906
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
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