Flat EN3 1 bed 1 bath

Velocity Way, Enfield EN3

East of England, England · EN3

Initial Investment

First Year

£68,500First Year

Profit From Rental Income

After 5 Years

£-10,652

↘ -16%After 5 Years

Change In Property Value

After 5 Years

£38,245

↗ 17%After 5 Years

Return On Investment

40%

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	£9,456	£9,598	£9,838	£10,084	£10,386	£49,362
Total Expenses	£11,872	£11,933	£12,000	£12,068	£12,141	£60,014
Profit Before Tax	£-2,416	£-2,335	£-2,162	£-1,984	£-1,755	£-10,652
Profit After Tax	£-2,416	£-2,335	£-2,162	£-1,984	£-1,755	£-10,652
Change In Property Value	£3,375	£3,426	£8,113	£10,796	£12,535	£38,245
Net Return	£959	£1,091	£5,951	£8,812	£10,781	£27,593
Return From Rental Income (%)	-4%	-3%	-3%	-3%	-3%	-16%
Total Net Return (%)	1%	2%	9%	13%	16%	40%

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