Flat EN3 2 beds 1 bath

Exeter Road, Ponders End, Enfield EN3

East of England, England · EN3

Initial Investment

First Year

£68,500First Year

Profit From Rental Income

After 5 Years

£-2,532

↘ -4%After 5 Years

Change In Property Value

After 5 Years

£43,432

↗ 19%After 5 Years

Return On Investment

60%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,456	£9,598	£9,742	£9,985	£10,235	£49,016
Total Expenses	£10,185	£10,249	£10,305	£10,371	£10,438	£51,548
Profit Before Tax	£-729	£-651	£-563	£-385	£-203	£-2,532
Profit After Tax	£-729	£-651	£-563	£-385	£-203	£-2,532
Change In Property Value	£3,375	£7,993	£10,637	£12,350	£9,077	£43,432
Net Return	£2,646	£7,342	£10,074	£11,965	£8,874	£40,901
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-4%
Total Net Return (%)	4%	11%	15%	17%	13%	60%

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