Flat EN3 3 beds 2 baths

Carterhatch Road, Enfield EN3

East of England, England · EN3

Initial Investment

First Year

£163,500First Year

Profit From Rental Income

After 5 Years

£5,737

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£96,516

↗ 19%After 5 Years

Return On Investment

63%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,000	£21,315	£21,635	£22,176	£22,730	£108,855
Total Expenses	£20,188	£20,269	£20,342	£20,438	£20,536	£101,772
Profit Before Tax	£813	£1,046	£1,293	£1,738	£2,194	£7,083
Profit After Tax	£658	£847	£1,047	£1,408	£1,777	£5,737
Change In Property Value	£7,500	£17,763	£23,637	£27,445	£20,172	£96,516
Net Return	£8,158	£18,610	£24,684	£28,853	£21,949	£102,254
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	5%	11%	15%	18%	13%	63%

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