Flat
EN2
1 bed
1 bath
The Ridgeway, Enfield EN2
East of England, England · EN2
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£23,797
↗ 28%After 5 Years
Change In Property Value
£46,744
↗ 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 | £20,088 | £20,389 | £20,899 | £21,422 | £22,064 | £104,862 |
| Total Expenses | £14,919 | £14,996 | £15,089 | £15,186 | £15,293 | £75,483 |
| Profit Before Tax | £5,169 | £5,394 | £5,810 | £6,236 | £6,772 | £29,379 |
| Profit After Tax | £4,187 | £4,369 | £4,706 | £5,051 | £5,485 | £23,797 |
| Change In Property Value | £4,125 | £4,187 | £9,916 | £13,195 | £15,321 | £46,744 |
| Net Return | £8,312 | £8,556 | £14,622 | £18,246 | £20,806 | £70,542 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 28% |
| Total Net Return (%) | 10% | 10% | 17% | 22% | 25% | 83% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change