Flat EN3 2 beds 1 bath

Enstone Road, Amethyst Court EN3

East of England, England · EN3

Initial Investment

First Year

£84,750First Year

Profit From Rental Income

After 5 Years

£-10,705

↘ -13%After 5 Years

Change In Property Value

After 5 Years

£46,744

↗ 17%After 5 Years

Return On Investment

43%

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	£11,556	£11,729	£12,023	£12,323	£12,693	£60,324
Total Expenses	£14,066	£14,130	£14,202	£14,276	£14,355	£71,029
Profit Before Tax	£-2,510	£-2,400	£-2,179	£-1,953	£-1,663	£-10,705
Profit After Tax	£-2,510	£-2,400	£-2,179	£-1,953	£-1,663	£-10,705
Change In Property Value	£4,125	£4,187	£9,916	£13,195	£15,321	£46,744
Net Return	£1,615	£1,787	£7,737	£11,243	£13,659	£36,039
Return From Rental Income (%)	-3%	-3%	-3%	-2%	-2%	-13%
Total Net Return (%)	2%	2%	9%	13%	16%	43%

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