Flat EN3 0 beds 0 baths

Hertford Road, Enfield EN3

East of England, England · EN3

Initial Investment

First Year

£219,500First Year

Profit From Rental Income

After 5 Years

£10,282

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£127,402

↗ 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	£27,720	£28,136	£28,558	£29,272	£30,004	£143,689
Total Expenses	£26,008	£26,099	£26,182	£26,296	£26,411	£130,996
Profit Before Tax	£1,713	£2,037	£2,376	£2,976	£3,592	£12,693
Profit After Tax	£1,387	£1,650	£1,924	£2,411	£2,910	£10,282
Change In Property Value	£9,900	£23,447	£31,201	£36,227	£26,627	£127,402
Net Return	£11,287	£25,096	£33,125	£38,638	£29,537	£137,683
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
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