Flat EN2 3 beds 1 bath

The Ridgeway, Enfield EN2

East of England, England · EN2

Initial Investment

First Year

£140,750First Year

Profit From Rental Income

After 5 Years

£42,566

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£73,941

↗ 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	£31,776	£32,253	£33,059	£33,885	£34,902	£165,875
Total Expenses	£22,436	£22,530	£22,653	£22,780	£22,924	£113,324
Profit Before Tax	£9,340	£9,723	£10,405	£11,105	£11,978	£52,551
Profit After Tax	£7,565	£7,875	£8,428	£8,995	£9,702	£42,566
Change In Property Value	£6,525	£6,623	£15,685	£20,872	£24,235	£73,941
Net Return	£14,090	£14,498	£24,114	£29,868	£33,937	£116,507
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
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