Flat EN3 2 beds 1 bath

Southbury Road, Enfield EN3

East of England, England · EN3

Initial Investment

First Year

£103,997First Year

Profit From Rental Income

After 5 Years

£-10,790

↘ -10%After 5 Years

Change In Property Value

After 5 Years

£56,092

↗ 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	£13,860	£14,068	£14,420	£14,780	£15,223	£72,351
Total Expenses	£16,479	£16,545	£16,623	£16,703	£16,790	£83,141
Profit Before Tax	£-2,619	£-2,477	£-2,204	£-1,923	£-1,567	£-10,790
Profit After Tax	£-2,619	£-2,477	£-2,204	£-1,923	£-1,567	£-10,790
Change In Property Value	£4,950	£5,024	£11,899	£15,834	£18,385	£56,092
Net Return	£2,331	£2,547	£9,695	£13,911	£16,818	£45,302
Return From Rental Income (%)	-3%	-2%	-2%	-2%	-2%	-10%
Total Net Return (%)	2%	2%	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