Flat
EN2
2 beds
1 bath
Holtwhites Hill, Enfield EN2
East of England, England · EN2
View property listing
Initial Investment
£91,750First YearProfit From Rental Income
£-13,545
↘ -15%After 5 Years
Change In Property Value
£50,144
↗ 17%After 5 Years
Return On Investment
40%
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 | £11,796 | £11,973 | £12,272 | £12,579 | £12,956 | £61,577 |
| Total Expenses | £14,884 | £14,947 | £15,020 | £15,095 | £15,175 | £75,122 |
| Profit Before Tax | £-3,088 | £-2,974 | £-2,748 | £-2,516 | £-2,219 | £-13,545 |
| Profit After Tax | £-3,088 | £-2,974 | £-2,748 | £-2,516 | £-2,219 | £-13,545 |
| Change In Property Value | £4,425 | £4,491 | £10,637 | £14,155 | £16,435 | £50,144 |
| Net Return | £1,337 | £1,517 | £7,889 | £11,639 | £14,217 | £36,599 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -15% |
| Total Net Return (%) | 1% | 2% | 9% | 13% | 15% | 40% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change