Flat EN3 1 bed 1 bath

Exeter Road, Enfield EN3

East of England, England · EN3

Initial Investment

First Year

£44,500First Year

Profit From Rental Income

After 5 Years

£-5,337

↘ -12%After 5 Years

Change In Property Value

After 5 Years

£27,990

↗ 19%After 5 Years

Return On Investment

51%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,096	£6,187	£6,280	£6,437	£6,598	£31,599
Total Expenses	£7,275	£7,334	£7,384	£7,442	£7,501	£36,936
Profit Before Tax	£-1,179	£-1,147	£-1,104	£-1,005	£-902	£-5,337
Profit After Tax	£-1,179	£-1,147	£-1,104	£-1,005	£-902	£-5,337
Change In Property Value	£2,175	£5,151	£6,855	£7,959	£5,850	£27,990
Net Return	£996	£4,004	£5,751	£6,954	£4,947	£22,653
Return From Rental Income (%)	-3%	-3%	-2%	-2%	-2%	-12%
Total Net Return (%)	2%	9%	13%	16%	11%	51%

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