Flat EN3 2 beds 2 baths

Enstone Road, Enfield EN3

East of England, England · EN3

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£-10,707

↘ -14%After 5 Years

Change In Property Value

After 5 Years

£42,495

↗ 17%After 5 Years

Return On Investment

42%

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	£10,500	£10,657	£10,924	£11,197	£11,533	£54,811
Total Expenses	£12,969	£13,031	£13,100	£13,171	£13,248	£65,518
Profit Before Tax	£-2,469	£-2,373	£-2,176	£-1,974	£-1,715	£-10,707
Profit After Tax	£-2,469	£-2,373	£-2,176	£-1,974	£-1,715	£-10,707
Change In Property Value	£3,750	£3,806	£9,014	£11,996	£13,928	£42,495
Net Return	£1,281	£1,433	£6,838	£10,021	£12,214	£31,788
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-2%	-14%
Total Net Return (%)	2%	2%	9%	13%	16%	42%

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