Flat
EN1
2 beds
1 bath
Canning Square, Enfield EN1
East of England, England · EN1
View property listing
Initial Investment
£112,750First YearProfit From Rental Income
£33,182
↗ 29%After 5 Years
Change In Property Value
£60,343
↗ 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 | £25,932 | £26,321 | £26,979 | £27,653 | £28,483 | £135,369 |
| Total Expenses | £18,678 | £18,763 | £18,871 | £18,983 | £19,108 | £94,403 |
| Profit Before Tax | £7,254 | £7,558 | £8,108 | £8,671 | £9,375 | £40,965 |
| Profit After Tax | £5,876 | £6,122 | £6,567 | £7,023 | £7,593 | £33,182 |
| Change In Property Value | £5,325 | £5,405 | £12,801 | £17,034 | £19,778 | £60,343 |
| Net Return | £11,201 | £11,527 | £19,368 | £24,057 | £27,372 | £93,524 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 10% | 10% | 17% | 21% | 24% | 83% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change