Flat EN1 1 bed 1 bath

Canning Square, Enfield EN1

East of England, England · EN1

Initial Investment

First Year

£31,000First Year

Profit From Rental Income

After 5 Years

£3,283

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£16,998

↗ 17%After 5 Years

Return On Investment

65%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,308	£7,418	£7,603	£7,793	£8,027	£38,149
Total Expenses	£6,698	£6,755	£6,817	£6,880	£6,946	£34,096
Profit Before Tax	£610	£662	£786	£913	£1,081	£4,053
Profit After Tax	£494	£537	£637	£740	£876	£3,283
Change In Property Value	£1,500	£1,523	£3,606	£4,798	£5,571	£16,998
Net Return	£1,994	£2,059	£4,243	£5,538	£6,447	£20,281
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	6%	7%	14%	18%	21%	65%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change