Flat EN3 1 bed 1 bath

Nags Head Road, Enfield EN3

East of England, England · EN3

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£-4,138

↘ -8%After 5 Years

Change In Property Value

After 5 Years

£34,746

↗ 19%After 5 Years

Return On Investment

56%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,560	£7,673	£7,789	£7,983	£8,183	£39,188
Total Expenses	£8,548	£8,609	£8,661	£8,723	£8,785	£43,326
Profit Before Tax	£-988	£-935	£-873	£-739	£-602	£-4,138
Profit After Tax	£-988	£-935	£-873	£-739	£-602	£-4,138
Change In Property Value	£2,700	£6,395	£8,509	£9,880	£7,262	£34,746
Net Return	£1,713	£5,459	£7,636	£9,141	£6,659	£30,608
Return From Rental Income (%)	-2%	-2%	-2%	-1%	-1%	-8%
Total Net Return (%)	3%	10%	14%	17%	12%	56%

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