Flat EN3 0 beds 1 bath

Aylands Road, Enfield EN3

East of England, England · EN3

Initial Investment

First Year

£52,000First Year

Profit From Rental Income

After 5 Years

£-4,488

↘ -9%After 5 Years

Change In Property Value

After 5 Years

£32,816

↗ 19%After 5 Years

Return On Investment

54%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,140	£7,247	£7,356	£7,540	£7,728	£37,011
Total Expenses	£8,184	£8,244	£8,296	£8,357	£8,418	£41,499
Profit Before Tax	£-1,044	£-997	£-941	£-817	£-690	£-4,488
Profit After Tax	£-1,044	£-997	£-941	£-817	£-690	£-4,488
Change In Property Value	£2,550	£6,039	£8,037	£9,331	£6,858	£32,816
Net Return	£1,506	£5,042	£7,096	£8,514	£6,169	£28,327
Return From Rental Income (%)	-2%	-2%	-2%	-2%	-1%	-9%
Total Net Return (%)	3%	10%	14%	16%	12%	54%

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