Flat
EN3
4 beds
3 baths
Durants Park Avenue, Enfield EN3
East of England, England · EN3
View property listing
Initial Investment
£180,997First YearProfit From Rental Income
£7,158
↗ 4%After 5 Years
Change In Property Value
£106,167
↗ 19%After 5 Years
Return On Investment
63%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £23,100 | £23,446 | £23,798 | £24,393 | £25,003 | £119,741 |
| Total Expenses | £22,006 | £22,091 | £22,167 | £22,268 | £22,372 | £110,904 |
| Profit Before Tax | £1,094 | £1,356 | £1,631 | £2,125 | £2,631 | £8,837 |
| Profit After Tax | £886 | £1,098 | £1,321 | £1,721 | £2,131 | £7,158 |
| Change In Property Value | £8,250 | £19,539 | £26,000 | £30,189 | £22,189 | £106,167 |
| Net Return | £9,136 | £20,637 | £27,322 | £31,910 | £24,320 | £113,325 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 5% | 11% | 15% | 18% | 13% | 63% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change