Flat EN3 2 beds 2 baths

Alma Road, Enfield EN3

East of England, England · EN3

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£-10,810

↘ -9%After 5 Years

Change In Property Value

After 5 Years

£63,742

↗ 17%After 5 Years

Return On Investment

44%

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	£15,756	£15,992	£16,392	£16,802	£17,306	£82,248
Total Expenses	£18,454	£18,523	£18,606	£18,691	£18,784	£93,059
Profit Before Tax	£-2,698	£-2,531	£-2,214	£-1,889	£-1,478	£-10,810
Profit After Tax	£-2,698	£-2,531	£-2,214	£-1,889	£-1,478	£-10,810
Change In Property Value	£5,625	£5,709	£13,522	£17,994	£20,892	£63,742
Net Return	£2,927	£3,178	£11,308	£16,104	£19,414	£52,932
Return From Rental Income (%)	-2%	-2%	-2%	-2%	-1%	-9%
Total Net Return (%)	2%	3%	9%	13%	16%	44%

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