Flat
EN2
2 beds
2 baths
Fairmead Lodge, 8 The Ridgeway, Enfield EN2
East of England, England · EN2
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£41,388
↗ 30%After 5 Years
Change In Property Value
£72,241
↗ 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 | £31,044 | £31,510 | £32,297 | £33,105 | £34,098 | £162,054 |
| Total Expenses | £21,966 | £22,059 | £22,181 | £22,305 | £22,447 | £110,958 |
| Profit Before Tax | £9,078 | £9,451 | £10,117 | £10,800 | £11,651 | £51,096 |
| Profit After Tax | £7,353 | £7,655 | £8,195 | £8,748 | £9,437 | £41,388 |
| Change In Property Value | £6,375 | £6,471 | £15,325 | £20,393 | £23,678 | £72,241 |
| Net Return | £13,728 | £14,126 | £23,519 | £29,140 | £33,115 | £113,629 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| 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