Flat EN3 0 beds 1 bath

Hispano Mews, Enfield EN3

East of England, England · EN3

Initial Investment

First Year

£56,498First Year

Profit From Rental Income

After 5 Years

£13,235

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£31,445

↗ 17%After 5 Years

Return On Investment

79%

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	£13,512	£13,715	£14,058	£14,409	£14,841	£70,534
Total Expenses	£10,691	£10,757	£10,834	£10,913	£10,999	£54,195
Profit Before Tax	£2,821	£2,958	£3,223	£3,496	£3,842	£16,339
Profit After Tax	£2,285	£2,396	£2,611	£2,831	£3,112	£13,235
Change In Property Value	£2,775	£2,817	£6,671	£8,877	£10,307	£31,445
Net Return	£5,060	£5,212	£9,281	£11,708	£13,419	£44,680
Return From Rental Income (%)	4%	4%	5%	5%	6%	23%
Total Net Return (%)	9%	9%	16%	21%	24%	79%

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