Flat
EN2
1 bed
1 bath
Dunraven Drive, Enfield EN2
East of England, England · EN2
View property listing
Initial Investment
£79,500First YearProfit From Rental Income
£22,052
↗ 28%After 5 Years
Change In Property Value
£44,195
↗ 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 | £18,996 | £19,281 | £19,763 | £20,257 | £20,865 | £99,162 |
| Total Expenses | £14,215 | £14,290 | £14,381 | £14,474 | £14,577 | £71,937 |
| Profit Before Tax | £4,781 | £4,991 | £5,382 | £5,783 | £6,287 | £27,225 |
| Profit After Tax | £3,873 | £4,043 | £4,360 | £4,684 | £5,093 | £22,052 |
| Change In Property Value | £3,900 | £3,959 | £9,375 | £12,476 | £14,485 | £44,195 |
| Net Return | £7,773 | £8,001 | £13,735 | £17,160 | £19,578 | £66,247 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 28% |
| Total Net Return (%) | 10% | 10% | 17% | 22% | 25% | 83% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change