Flat EN3 2 beds 2 baths

Greener Court, 1 Martini Drive, Enfield London EN3

East of England, England · EN3

Initial Investment

First Year

£79,497First Year

Profit From Rental Income

After 5 Years

£-1,332

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£50,188

↗ 19%After 5 Years

Return On Investment

61%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,920	£11,084	£11,250	£11,531	£11,820	£56,605
Total Expenses	£11,457	£11,524	£11,581	£11,651	£11,723	£57,936
Profit Before Tax	£-537	£-440	£-331	£-120	£97	£-1,332
Profit After Tax	£-537	£-440	£-331	£-120	£97	£-1,332
Change In Property Value	£3,900	£9,236	£12,291	£14,271	£10,489	£50,188
Net Return	£3,363	£8,796	£11,960	£14,151	£10,586	£48,856
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-2%
Total Net Return (%)	4%	11%	15%	18%	13%	61%

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