Flat EN3 2 beds 2 baths

Alma Road, Enfield EN3

East of England, England · EN3

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£2,210

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£72,387

↗ 19%After 5 Years

Return On Investment

62%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,756	£15,992	£16,232	£16,638	£17,054	£81,673
Total Expenses	£15,641	£15,715	£15,780	£15,862	£15,947	£78,945
Profit Before Tax	£115	£277	£452	£776	£1,107	£2,728
Profit After Tax	£93	£225	£366	£628	£897	£2,210
Change In Property Value	£5,625	£13,322	£17,728	£20,584	£15,129	£72,387
Net Return	£5,718	£13,547	£18,094	£21,212	£16,026	£74,597
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	5%	11%	15%	18%	13%	62%

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