Flat
EN3
0 beds
0 baths
Riverwalk Business Park, Riverwalk Road, Enfield, Greater London EN3
East of England, England · EN3
View property listing
Initial Investment
£382,250First YearProfit From Rental Income
£22,779
↗ 6%After 5 Years
Change In Property Value
£212,336
↗ 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 | £46,200 | £46,893 | £47,596 | £48,786 | £50,006 | £239,482 |
| Total Expenses | £42,013 | £42,132 | £42,243 | £42,404 | £42,569 | £211,360 |
| Profit Before Tax | £4,188 | £4,761 | £5,353 | £6,382 | £7,437 | £28,122 |
| Profit After Tax | £3,392 | £3,857 | £4,336 | £5,170 | £6,024 | £22,779 |
| Change In Property Value | £16,500 | £39,078 | £52,001 | £60,379 | £44,379 | £212,336 |
| Net Return | £19,892 | £42,934 | £56,337 | £65,549 | £50,403 | £235,114 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 5% | 11% | 15% | 17% | 13% | 62% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change