Flat EN3 2 beds 1 bath

Tysoe Avenue, Enfield EN3

East of England, England · EN3

Initial Investment

First Year

£58,000First Year

Profit From Rental Income

After 5 Years

£-10,644

↘ -18%After 5 Years

Change In Property Value

After 5 Years

£32,296

↗ 17%After 5 Years

Return On Investment

37%

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	£7,980	£8,100	£8,302	£8,510	£8,765	£41,657
Total Expenses	£10,336	£10,394	£10,457	£10,522	£10,590	£52,300
Profit Before Tax	£-2,356	£-2,295	£-2,155	£-2,012	£-1,825	£-10,644
Profit After Tax	£-2,356	£-2,295	£-2,155	£-2,012	£-1,825	£-10,644
Change In Property Value	£2,850	£2,893	£6,851	£9,117	£10,586	£32,296
Net Return	£494	£598	£4,696	£7,104	£8,760	£21,652
Return From Rental Income (%)	-4%	-4%	-4%	-3%	-3%	-18%
Total Net Return (%)	1%	1%	8%	12%	15%	37%

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