Flat EN3 1 bed 1 bath

Nags Head Road, Enfield EN3

East of England, England · EN3

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£-10,633

↘ -19%After 5 Years

Change In Property Value

After 5 Years

£30,596

↗ 17%After 5 Years

Return On Investment

36%

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	£7,560	£7,673	£7,865	£8,062	£8,304	£39,464
Total Expenses	£9,898	£9,955	£10,017	£10,081	£10,147	£50,097
Profit Before Tax	£-2,338	£-2,281	£-2,152	£-2,019	£-1,844	£-10,633
Profit After Tax	£-2,338	£-2,281	£-2,152	£-2,019	£-1,844	£-10,633
Change In Property Value	£2,700	£2,741	£6,490	£8,637	£10,028	£30,596
Net Return	£363	£459	£4,339	£6,618	£8,185	£19,963
Return From Rental Income (%)	-4%	-4%	-4%	-4%	-3%	-19%
Total Net Return (%)	1%	1%	8%	12%	15%	36%

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