Flat
EN1
1 bed
1 bath
Magpie Close, Enfield EN1
East of England, England · EN1
View property listing
Initial Investment
£56,500First YearProfit From Rental Income
£13,234
↗ 23%After 5 Years
Change In Property Value
£31,446
↗ 17%After 5 Years
Return On Investment
79%
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 | £13,512 | £13,715 | £14,058 | £14,409 | £14,841 | £70,534 |
| Total Expenses | £10,691 | £10,757 | £10,835 | £10,914 | £10,999 | £54,196 |
| Profit Before Tax | £2,821 | £2,957 | £3,223 | £3,495 | £3,842 | £16,338 |
| Profit After Tax | £2,285 | £2,395 | £2,611 | £2,831 | £3,112 | £13,234 |
| Change In Property Value | £2,775 | £2,817 | £6,671 | £8,877 | £10,307 | £31,446 |
| Net Return | £5,060 | £5,212 | £9,281 | £11,708 | £13,419 | £44,680 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 23% |
| Total Net Return (%) | 9% | 9% | 16% | 21% | 24% | 79% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change