Flat EN3 0 beds 1 bath

Aylands Road, Enfield EN3

East of England, England · EN3

Initial Investment

First Year

£52,000First Year

Profit From Rental Income

After 5 Years

£-10,622

↘ -20%After 5 Years

Change In Property Value

After 5 Years

£28,896

↗ 17%After 5 Years

Return On Investment

35%

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	£7,140	£7,247	£7,428	£7,614	£7,842	£37,272
Total Expenses	£9,459	£9,515	£9,577	£9,639	£9,704	£47,894
Profit Before Tax	£-2,319	£-2,268	£-2,148	£-2,025	£-1,862	£-10,622
Profit After Tax	£-2,319	£-2,268	£-2,148	£-2,025	£-1,862	£-10,622
Change In Property Value	£2,550	£2,588	£6,130	£8,157	£9,471	£28,896
Net Return	£231	£320	£3,982	£6,132	£7,609	£18,274
Return From Rental Income (%)	-4%	-4%	-4%	-4%	-4%	-20%
Total Net Return (%)	0%	1%	8%	12%	15%	35%

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