Flat EN3 0 beds 1 bath

Hispano Mews, Enfield EN3

East of England, England · EN3

Initial Investment

First Year

£56,498First Year

Profit From Rental Income

After 5 Years

£-3,990

↘ -7%After 5 Years

Change In Property Value

After 5 Years

£35,710

↗ 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	£7,764	£7,880	£7,999	£8,199	£8,404	£40,245
Total Expenses	£8,729	£8,790	£8,843	£8,905	£8,968	£44,235
Profit Before Tax	£-965	£-910	£-844	£-706	£-564	£-3,990
Profit After Tax	£-965	£-910	£-844	£-706	£-564	£-3,990
Change In Property Value	£2,775	£6,572	£8,745	£10,154	£7,463	£35,710
Net Return	£1,810	£5,662	£7,901	£9,448	£6,899	£31,721
Return From Rental Income (%)	-2%	-2%	-1%	-1%	-1%	-7%
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