Flat
N13
3 beds
5 baths
Hedge Lane, Enfield N13
London, England · N13
View property listing
Initial Investment
£268,500First YearProfit From Rental Income
£103,196
↗ 38%After 5 Years
Change In Property Value
£82,583
↗ 10%After 5 Years
Return On Investment
69%
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 | £63,120 | £64,067 | £65,668 | £67,310 | £69,329 | £329,495 |
| Total Expenses | £40,052 | £40,193 | £40,396 | £40,604 | £40,848 | £202,093 |
| Profit Before Tax | £23,068 | £23,874 | £25,273 | £26,706 | £28,481 | £127,402 |
| Profit After Tax | £18,685 | £19,338 | £20,471 | £21,632 | £23,070 | £103,196 |
| Change In Property Value | £8 | £8 | £16,000 | £28,561 | £38,006 | £82,583 |
| Net Return | £18,693 | £19,346 | £36,471 | £50,193 | £61,076 | £185,779 |
| Return From Rental Income (%) | 7% | 7% | 8% | 8% | 9% | 38% |
| Total Net Return (%) | 7% | 7% | 14% | 19% | 23% | 69% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change