Flat EN3 3 beds 2 baths

Alma Road, Enfield EN3

East of England, England · EN3

Initial Investment

First Year

£125,000First Year

Profit From Rental Income

After 5 Years

£37,285

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£66,292

↗ 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	£28,488	£28,915	£29,638	£30,379	£31,291	£148,711
Total Expenses	£20,322	£20,411	£20,526	£20,644	£20,778	£102,681
Profit Before Tax	£8,166	£8,505	£9,112	£9,735	£10,513	£46,031
Profit After Tax	£6,614	£6,889	£7,381	£7,885	£8,515	£37,285
Change In Property Value	£5,850	£5,938	£14,063	£18,713	£21,728	£66,292
Net Return	£12,464	£12,826	£21,443	£26,599	£30,244	£103,577
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	10%	10%	17%	21%	24%	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