Flat
EN2
2 beds
1 bath
Cecil Road, Enfield EN2
East of England, England · EN2
View property listing
Initial Investment
£96,997First YearProfit From Rental Income
£27,901
↗ 29%After 5 Years
Change In Property Value
£52,693
↗ 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 | £22,644 | £22,984 | £23,558 | £24,147 | £24,872 | £118,205 |
| Total Expenses | £16,563 | £16,643 | £16,744 | £16,847 | £16,962 | £83,759 |
| Profit Before Tax | £6,081 | £6,340 | £6,814 | £7,301 | £7,910 | £34,446 |
| Profit After Tax | £4,925 | £5,136 | £5,520 | £5,913 | £6,407 | £27,901 |
| Change In Property Value | £4,650 | £4,720 | £11,178 | £14,874 | £17,271 | £52,693 |
| Net Return | £9,575 | £9,855 | £16,697 | £20,788 | £23,678 | £80,594 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 10% | 10% | 17% | 21% | 24% | 83% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change