Flat EN3 5 beds 3 baths

Harston Drive, Enfield EN3

East of England, England · EN3

Initial Investment

First Year

£158,250First Year

Profit From Rental Income

After 5 Years

£5,334

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£93,621

↗ 19%After 5 Years

Return On Investment

63%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,376	£20,682	£20,992	£21,517	£22,055	£105,621
Total Expenses	£19,642	£19,723	£19,795	£19,889	£19,986	£99,036
Profit Before Tax	£734	£959	£1,197	£1,627	£2,069	£6,585
Profit After Tax	£594	£776	£969	£1,318	£1,676	£5,334
Change In Property Value	£7,275	£17,230	£22,928	£26,622	£19,567	£93,621
Net Return	£7,869	£18,006	£23,897	£27,940	£21,243	£98,955
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	5%	11%	15%	18%	13%	63%

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