Flat EN3 2 beds 1 bath

King Edwards Road, Enfield London EN3

East of England, England · EN3

Initial Investment

First Year

£128,497First Year

Profit From Rental Income

After 5 Years

£2,898

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£77,212

↗ 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	£16,800	£17,052	£17,308	£17,740	£18,184	£87,084
Total Expenses	£16,550	£16,625	£16,692	£16,777	£16,864	£83,507
Profit Before Tax	£250	£427	£616	£964	£1,320	£3,577
Profit After Tax	£203	£346	£499	£781	£1,069	£2,898
Change In Property Value	£6,000	£14,210	£18,909	£21,956	£16,137	£77,212
Net Return	£6,203	£14,556	£19,408	£22,736	£17,207	£80,110
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
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