Flat
EN3
3 beds
1 bath
Gilda Avenue, Enfield EN3
East of England, England · EN3
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£2,897
↗ 2%After 5 Years
Change In Property Value
£77,213
↗ 19%After 5 Years
Return On Investment
62%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,800 | £17,052 | £17,308 | £17,740 | £18,184 | £87,084 |
| Total Expenses | £16,550 | £16,625 | £16,692 | £16,777 | £16,864 | £83,508 |
| Profit Before Tax | £250 | £427 | £616 | £964 | £1,320 | £3,577 |
| Profit After Tax | £203 | £346 | £499 | £781 | £1,069 | £2,897 |
| Change In Property Value | £6,000 | £14,210 | £18,909 | £21,956 | £16,138 | £77,213 |
| Net Return | £6,203 | £14,556 | £19,408 | £22,736 | £17,207 | £80,110 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 5% | 11% | 15% | 18% | 13% | 62% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change