Flat EN2 3 beds 0 baths

Church Street, Enfield, London EN2

East of England, England · EN2

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£-14,082

↘ -13%After 5 Years

Change In Property Value

After 5 Years

£59,493

↗ 17%After 5 Years

Return On Investment

41%

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	£14,004	£14,214	£14,569	£14,934	£15,382	£73,103
Total Expenses	£17,287	£17,354	£17,432	£17,512	£17,600	£87,185
Profit Before Tax	£-3,283	£-3,140	£-2,863	£-2,579	£-2,218	£-14,082
Profit After Tax	£-3,283	£-3,140	£-2,863	£-2,579	£-2,218	£-14,082
Change In Property Value	£5,250	£5,329	£12,620	£16,794	£19,500	£59,493
Net Return	£1,967	£2,189	£9,758	£14,215	£17,281	£45,411
Return From Rental Income (%)	-3%	-3%	-3%	-2%	-2%	-13%
Total Net Return (%)	2%	2%	9%	13%	16%	41%

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