Flat
EN2
2 beds
1 bath
Gladbeck Way, Enfield EN2
East of England, England · EN2
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£-13,388
↘ -15%After 5 Years
Change In Property Value
£47,594
↗ 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 | £11,196 | £11,364 | £11,648 | £11,939 | £12,297 | £58,445 |
| Total Expenses | £14,229 | £14,291 | £14,363 | £14,436 | £14,514 | £71,833 |
| Profit Before Tax | £-3,033 | £-2,927 | £-2,715 | £-2,497 | £-2,217 | £-13,388 |
| Profit After Tax | £-3,033 | £-2,927 | £-2,715 | £-2,497 | £-2,217 | £-13,388 |
| Change In Property Value | £4,200 | £4,263 | £10,096 | £13,435 | £15,600 | £47,594 |
| Net Return | £1,167 | £1,336 | £7,381 | £10,939 | £13,383 | £34,206 |
| Return From Rental Income (%) | -4% | -3% | -3% | -3% | -3% | -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