Flat EN4 2 beds 2 baths

Sassoon Drive, Trent Park, London EN4

East of England, England · EN4

Initial Investment

First Year

£230,000First Year

Profit From Rental Income

After 5 Years

£-33,834

↘ -15%After 5 Years

Change In Property Value

After 5 Years

£117,285

↗ 17%After 5 Years

Return On Investment

36%

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	£24,156	£24,518	£25,131	£25,760	£26,532	£126,098
Total Expenses	£31,791	£31,874	£31,978	£32,085	£32,204	£159,932
Profit Before Tax	£-7,635	£-7,355	£-6,847	£-6,325	£-5,672	£-33,834
Profit After Tax	£-7,635	£-7,355	£-6,847	£-6,325	£-5,672	£-33,834
Change In Property Value	£10,350	£10,505	£24,880	£33,108	£38,442	£117,285
Net Return	£2,715	£3,150	£18,033	£26,783	£32,770	£83,451
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-2%	-15%
Total Net Return (%)	1%	1%	8%	12%	14%	36%

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