Flat EN3 4 beds 3 baths

Durants Park Avenue, Enfield London EN3

East of England, England · EN3

Initial Investment

First Year

£175,750First Year

Profit From Rental Income

After 5 Years

£19,740

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£90,939

↗ 17%After 5 Years

Return On Investment

63%

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	£30,000	£30,450	£31,211	£31,992	£32,951	£156,604
Total Expenses	£26,226	£26,317	£26,436	£26,558	£26,697	£132,234
Profit Before Tax	£3,774	£4,133	£4,775	£5,433	£6,255	£24,370
Profit After Tax	£3,057	£3,348	£3,868	£4,401	£5,066	£19,740
Change In Property Value	£8,025	£8,145	£19,291	£25,671	£29,807	£90,939
Net Return	£11,082	£11,493	£23,159	£30,072	£34,873	£110,678
Return From Rental Income (%)	2%	2%	2%	3%	3%	11%
Total Net Return (%)	6%	7%	13%	17%	20%	63%

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