Flat EN3 1 bed 1 bath

Ordnance Road, Enfield EN3

East of England, England · EN3

Initial Investment

First Year

£46,000First Year

Profit From Rental Income

After 5 Years

£-5,190

↘ -11%After 5 Years

Change In Property Value

After 5 Years

£28,955

↗ 19%After 5 Years

Return On Investment

52%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,300	£6,395	£6,490	£6,653	£6,819	£32,657
Total Expenses	£7,456	£7,516	£7,566	£7,624	£7,684	£37,846
Profit Before Tax	£-1,156	£-1,121	£-1,076	£-972	£-865	£-5,190
Profit After Tax	£-1,156	£-1,121	£-1,076	£-972	£-865	£-5,190
Change In Property Value	£2,250	£5,329	£7,091	£8,233	£6,052	£28,955
Net Return	£1,094	£4,208	£6,015	£7,262	£5,187	£23,765
Return From Rental Income (%)	-3%	-2%	-2%	-2%	-2%	-11%
Total Net Return (%)	2%	9%	13%	16%	11%	52%

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