Flat EN3 2 beds 2 baths

Greener Court, 1 Martini Drive, Enfield London EN3

East of England, England · EN3

Initial Investment

First Year

£79,497First Year

Profit From Rental Income

After 5 Years

£22,053

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£44,194

↗ 17%After 5 Years

Return On Investment

83%

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	£18,996	£19,281	£19,763	£20,257	£20,865	£99,162
Total Expenses	£14,215	£14,289	£14,381	£14,474	£14,577	£71,936
Profit Before Tax	£4,781	£4,992	£5,382	£5,783	£6,287	£27,226
Profit After Tax	£3,873	£4,043	£4,360	£4,684	£5,093	£22,053
Change In Property Value	£3,900	£3,958	£9,375	£12,475	£14,485	£44,194
Net Return	£7,773	£8,002	£13,735	£17,160	£19,578	£66,247
Return From Rental Income (%)	5%	5%	5%	6%	6%	28%
Total Net Return (%)	10%	10%	17%	22%	25%	83%

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