Flat EN3 1 bed 1 bath

Acer Court, Enstone Road, Enfield EN3

East of England, England · EN3

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£12,668

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£30,596

↗ 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	£13,152	£13,349	£13,683	£14,025	£14,446	£68,655
Total Expenses	£10,457	£10,522	£10,599	£10,677	£10,762	£53,016
Profit Before Tax	£2,695	£2,827	£3,084	£3,348	£3,684	£15,639
Profit After Tax	£2,183	£2,290	£2,498	£2,712	£2,984	£12,668
Change In Property Value	£2,700	£2,741	£6,490	£8,637	£10,028	£30,596
Net Return	£4,883	£5,030	£8,989	£11,349	£13,013	£43,264
Return From Rental Income (%)	4%	4%	5%	5%	5%	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