Flat EN3 1 bed 1 bath

High Street, Enfield EN3

East of England, England · EN3

Initial Investment

First Year

£79,500First Year

Profit From Rental Income

After 5 Years

£-10,717

↘ -13%After 5 Years

Change In Property Value

After 5 Years

£44,195

↗ 17%After 5 Years

Return On Investment

42%

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	£10,920	£11,084	£11,361	£11,645	£11,994	£57,004
Total Expenses	£13,408	£13,470	£13,541	£13,613	£13,690	£67,721
Profit Before Tax	£-2,488	£-2,386	£-2,180	£-1,968	£-1,696	£-10,717
Profit After Tax	£-2,488	£-2,386	£-2,180	£-1,968	£-1,696	£-10,717
Change In Property Value	£3,900	£3,959	£9,375	£12,476	£14,485	£44,195
Net Return	£1,413	£1,572	£7,195	£10,508	£12,789	£33,477
Return From Rental Income (%)	-3%	-3%	-3%	-2%	-2%	-13%
Total Net Return (%)	2%	2%	9%	13%	16%	42%

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