Flat EN2 2 beds 1 bath

Crofton Way, Enfield EN2

East of England, England · EN2

Initial Investment

First Year

£109,250First Year

Profit From Rental Income

After 5 Years

£32,003

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£58,643

↗ 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	£25,200	£25,578	£26,217	£26,873	£27,679	£131,547
Total Expenses	£18,208	£18,292	£18,399	£18,508	£18,631	£92,037
Profit Before Tax	£6,992	£7,286	£7,819	£8,365	£9,048	£39,510
Profit After Tax	£5,664	£5,902	£6,333	£6,776	£7,329	£32,003
Change In Property Value	£5,175	£5,253	£12,440	£16,554	£19,221	£58,643
Net Return	£10,839	£11,155	£18,773	£23,330	£26,550	£90,646
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	10%	10%	17%	21%	24%	83%

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