Flat EN3 1 bed 1 bath

Standard Road, Enfield EN3

East of England, England · EN3

Initial Investment

First Year

£68,500First Year

Profit From Rental Income

After 5 Years

£14,753

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£38,245

↗ 17%After 5 Years

Return On Investment

77%

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	£15,600	£15,834	£16,230	£16,636	£17,135	£81,434
Total Expenses	£12,487	£12,556	£12,639	£12,723	£12,816	£63,221
Profit Before Tax	£3,113	£3,278	£3,591	£3,912	£4,319	£18,213
Profit After Tax	£2,522	£2,655	£2,909	£3,169	£3,498	£14,753
Change In Property Value	£3,375	£3,426	£8,113	£10,796	£12,535	£38,245
Net Return	£5,897	£6,081	£11,022	£13,965	£16,034	£52,998
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	9%	9%	16%	20%	23%	77%

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