Flat EN3 2 beds 2 baths

Alma Road, Enfield, (North London) EN3

East of England, England · EN3

Initial Investment

First Year

£125,000First Year

Profit From Rental Income

After 5 Years

£-10,854

↘ -9%After 5 Years

Change In Property Value

After 5 Years

£66,292

↗ 17%After 5 Years

Return On Investment

44%

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	£16,380	£16,626	£17,041	£17,467	£17,991	£85,506
Total Expenses	£19,111	£19,182	£19,266	£19,353	£19,448	£96,360
Profit Before Tax	£-2,731	£-2,556	£-2,225	£-1,885	£-1,456	£-10,854
Profit After Tax	£-2,731	£-2,556	£-2,225	£-1,885	£-1,456	£-10,854
Change In Property Value	£5,850	£5,938	£14,063	£18,713	£21,728	£66,292
Net Return	£3,119	£3,382	£11,838	£16,828	£20,272	£55,437
Return From Rental Income (%)	-2%	-2%	-2%	-2%	-1%	-9%
Total Net Return (%)	2%	3%	9%	13%	16%	44%

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