Flat EN2 3 beds 1 bath

Parsonage Lane, Enfield, Greater London EN2

East of England, England · EN2

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£39,234

↗ 42%After 5 Years

Change In Property Value

After 5 Years

£50,994

↗ 17%After 5 Years

Return On Investment

97%

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	£25,200	£25,578	£26,217	£26,873	£27,679	£131,547
Total Expenses	£16,423	£16,506	£16,613	£16,723	£16,846	£83,111
Profit Before Tax	£8,778	£9,072	£9,604	£10,150	£10,833	£48,437
Profit After Tax	£7,110	£7,348	£7,779	£8,222	£8,775	£39,234
Change In Property Value	£4,500	£4,568	£10,817	£14,395	£16,714	£50,994
Net Return	£11,610	£11,916	£18,597	£22,617	£25,489	£90,228
Return From Rental Income (%)	8%	8%	8%	9%	9%	42%
Total Net Return (%)	12%	13%	20%	24%	27%	97%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change