Flat
EN2
1 bed
1 bath
London Road, Enfield EN2
East of England, England · EN2
View property listing
Initial Investment
£86,482First YearProfit From Rental Income
£24,372
↗ 28%After 5 Years
Change In Property Value
£47,586
↗ 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 | £20,448 | £20,755 | £21,274 | £21,805 | £22,460 | £106,741 |
| Total Expenses | £15,152 | £15,228 | £15,323 | £15,420 | £15,528 | £76,652 |
| Profit Before Tax | £5,296 | £5,526 | £5,950 | £6,385 | £6,931 | £30,089 |
| Profit After Tax | £4,290 | £4,476 | £4,820 | £5,172 | £5,614 | £24,372 |
| Change In Property Value | £4,199 | £4,262 | £10,094 | £13,433 | £15,597 | £47,586 |
| Net Return | £8,489 | £8,738 | £14,914 | £18,605 | £21,211 | £71,958 |
| 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