Flat EN2 0 beds 0 baths

Tempsford Close, Enfield EN2

East of England, England · EN2

Initial Investment

First Year

£52,000First Year

Profit From Rental Income

After 5 Years

£11,489

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£28,896

↗ 17%After 5 Years

Return On Investment

78%

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	£12,420	£12,606	£12,921	£13,244	£13,642	£64,834
Total Expenses	£9,987	£10,051	£10,126	£10,202	£10,284	£50,650
Profit Before Tax	£2,433	£2,555	£2,796	£3,042	£3,357	£14,184
Profit After Tax	£1,971	£2,069	£2,264	£2,464	£2,720	£11,489
Change In Property Value	£2,550	£2,588	£6,130	£8,157	£9,471	£28,896
Net Return	£4,521	£4,658	£8,394	£10,621	£12,191	£40,385
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	9%	9%	16%	20%	23%	78%

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