Flat EN3 2 beds 1 bath

Gardiner Close, Enfield EN3

East of England, England · EN3

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£1,471

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£67,561

↗ 19%After 5 Years

Return On Investment

62%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,700	£14,920	£15,144	£15,523	£15,911	£76,199
Total Expenses	£14,731	£14,803	£14,867	£14,946	£15,028	£74,375
Profit Before Tax	£-31	£117	£278	£577	£883	£1,823
Profit After Tax	£-31	£95	£225	£467	£715	£1,471
Change In Property Value	£5,250	£12,434	£16,546	£19,211	£14,120	£67,561
Net Return	£5,219	£12,529	£16,771	£19,678	£14,836	£69,032
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	5%	11%	15%	18%	13%	62%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change