Flat
EN1
1 bed
1 bath
Queen Annes Place, Enfield EN1
East of England, England · EN1
View property listing
Initial Investment
£107,497First YearProfit From Rental Income
£31,437
↗ 29%After 5 Years
Change In Property Value
£57,792
↗ 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 | £24,840 | £25,213 | £25,843 | £26,489 | £27,284 | £129,668 |
| Total Expenses | £17,973 | £18,057 | £18,163 | £18,271 | £18,393 | £90,857 |
| Profit Before Tax | £6,867 | £7,156 | £7,680 | £8,218 | £8,891 | £38,812 |
| Profit After Tax | £5,562 | £5,796 | £6,221 | £6,657 | £7,201 | £31,437 |
| Change In Property Value | £5,100 | £5,176 | £12,259 | £16,314 | £18,942 | £57,792 |
| Net Return | £10,662 | £10,973 | £18,481 | £22,970 | £26,144 | £89,229 |
| 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