Flat EN3 2 beds 1 bath

1 Velocity Way, Enfield London EN3

East of England, England · EN3

Initial Investment

First Year

£88,250First Year

Profit From Rental Income

After 5 Years

£27,944

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£48,444

↗ 17%After 5 Years

Return On Investment

87%

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	£21,600	£21,924	£22,472	£23,034	£23,725	£112,755
Total Expenses	£15,467	£15,546	£15,644	£15,744	£15,855	£78,256
Profit Before Tax	£6,133	£6,378	£6,829	£7,290	£7,870	£34,499
Profit After Tax	£4,967	£5,166	£5,531	£5,905	£6,374	£27,944
Change In Property Value	£4,275	£4,339	£10,276	£13,675	£15,878	£48,444
Net Return	£9,242	£9,505	£15,808	£19,580	£22,253	£76,388
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	10%	11%	18%	22%	25%	87%

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