Flat EN3 1 bed 1 bath

Keats Close, Scotland Green Road, Enfield EN3

East of England, England · EN3

Initial Investment

First Year

£59,500First Year

Profit From Rental Income

After 5 Years

£-3,584

↘ -6%After 5 Years

Change In Property Value

After 5 Years

£37,641

↗ 19%After 5 Years

Return On Investment

57%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,196	£8,319	£8,444	£8,655	£8,871	£42,485
Total Expenses	£9,094	£9,156	£9,209	£9,272	£9,337	£46,068
Profit Before Tax	£-898	£-837	£-766	£-618	£-466	£-3,584
Profit After Tax	£-898	£-837	£-766	£-618	£-466	£-3,584
Change In Property Value	£2,925	£6,927	£9,218	£10,704	£7,867	£37,641
Net Return	£2,027	£6,090	£8,453	£10,086	£7,402	£34,058
Return From Rental Income (%)	-2%	-1%	-1%	-1%	-1%	-6%
Total Net Return (%)	3%	10%	14%	17%	12%	57%

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