Flat EN1 3 beds 2 baths

Baker Street, Enfield EN1

East of England, England · EN1

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£34,667

↗ 37%After 5 Years

Change In Property Value

After 5 Years

£50,994

↗ 17%After 5 Years

Return On Investment

92%

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	£24,000	£24,360	£24,969	£25,593	£26,361	£125,283
Total Expenses	£16,303	£16,385	£16,488	£16,595	£16,714	£82,484
Profit Before Tax	£7,698	£7,975	£8,481	£8,999	£9,647	£42,799
Profit After Tax	£6,235	£6,460	£6,869	£7,289	£7,814	£34,667
Change In Property Value	£4,500	£4,568	£10,817	£14,395	£16,714	£50,994
Net Return	£10,735	£11,028	£17,687	£21,684	£24,528	£85,661
Return From Rental Income (%)	7%	7%	7%	8%	8%	37%
Total Net Return (%)	11%	12%	19%	23%	26%	92%

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