Flat
EN3
2 beds
1 bath
Egret Court, Teal Close, Enfield EN3
East of England, England · EN3
View property listing
Initial Investment
£98,750First YearProfit From Rental Income
£445
↗ 0%After 5 Years
Change In Property Value
£60,805
↗ 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 | £13,236 | £13,435 | £13,636 | £13,977 | £14,326 | £68,610 |
| Total Expenses | £13,459 | £13,529 | £13,590 | £13,666 | £13,743 | £67,986 |
| Profit Before Tax | £-223 | £-94 | £46 | £311 | £583 | £624 |
| Profit After Tax | £-223 | £-94 | £38 | £252 | £472 | £445 |
| Change In Property Value | £4,725 | £11,190 | £14,891 | £17,290 | £12,708 | £60,805 |
| Net Return | £4,502 | £11,096 | £14,929 | £17,542 | £13,181 | £61,251 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 0% | 0% |
| Total Net Return (%) | 5% | 11% | 15% | 18% | 13% | 62% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change