Flat
EN2
1 bed
1 bath
Hansart Way, Enfield EN2
East of England, England · EN2
View property listing
Initial Investment
£72,999First YearProfit From Rental Income
£19,695
↗ 27%After 5 Years
Change In Property Value
£40,795
↗ 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 | £17,532 | £17,795 | £18,240 | £18,696 | £19,257 | £91,519 |
| Total Expenses | £13,275 | £13,347 | £13,435 | £13,524 | £13,623 | £67,205 |
| Profit Before Tax | £4,257 | £4,448 | £4,805 | £5,171 | £5,634 | £24,314 |
| Profit After Tax | £3,448 | £3,602 | £3,892 | £4,189 | £4,563 | £19,695 |
| Change In Property Value | £3,600 | £3,654 | £8,654 | £11,516 | £13,371 | £40,795 |
| Net Return | £7,048 | £7,256 | £12,546 | £15,705 | £17,934 | £60,489 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| 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