Flat EN1 2 beds 1 bath

Great Cambridge Road, Enfield EN1

East of England, England · EN1

Initial Investment

First Year

£104,000First Year

Profit From Rental Income

After 5 Years

£30,258

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£56,093

↗ 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	£24,108	£24,470	£25,081	£25,708	£26,480	£125,847
Total Expenses	£17,504	£17,586	£17,690	£17,796	£17,916	£88,492
Profit Before Tax	£6,604	£6,884	£7,392	£7,912	£8,563	£37,355
Profit After Tax	£5,350	£5,576	£5,987	£6,409	£6,936	£30,258
Change In Property Value	£4,950	£5,024	£11,899	£15,834	£18,385	£56,093
Net Return	£10,300	£10,600	£17,886	£22,243	£25,322	£86,351
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
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