Flat EN3 2 beds 1 bath

Shepley Mews, Enfield EN3

East of England, England · EN3

Initial Investment

First Year

£75,998First Year

Profit From Rental Income

After 5 Years

£-1,682

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£48,257

↗ 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	£10,500	£10,657	£10,817	£11,088	£11,365	£54,428
Total Expenses	£11,094	£11,159	£11,216	£11,285	£11,356	£56,110
Profit Before Tax	£-594	£-502	£-399	£-197	£9	£-1,682
Profit After Tax	£-594	£-502	£-399	£-197	£9	£-1,682
Change In Property Value	£3,750	£8,881	£11,818	£13,722	£10,086	£48,257
Net Return	£3,156	£8,379	£11,419	£13,525	£10,095	£46,575
Return From Rental Income (%)	-1%	-1%	-1%	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