Flat EN3 2 beds 1 bath

Bridle Close, Enfield EN3

East of England, England · EN3

Initial Investment

First Year

£77,662First Year

Profit From Rental Income

After 5 Years

£21,434

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£43,302

↗ 17%After 5 Years

Return On Investment

83%

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	£18,612	£18,891	£19,363	£19,848	£20,443	£97,157
Total Expenses	£13,968	£14,042	£14,133	£14,225	£14,327	£70,695
Profit Before Tax	£4,644	£4,849	£5,231	£5,623	£6,116	£26,462
Profit After Tax	£3,761	£3,928	£4,237	£4,554	£4,954	£21,434
Change In Property Value	£3,821	£3,879	£9,186	£12,224	£14,193	£43,302
Net Return	£7,583	£7,806	£13,423	£16,778	£19,147	£64,736
Return From Rental Income (%)	5%	5%	5%	6%	6%	28%
Total Net Return (%)	10%	10%	17%	22%	25%	83%

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