Flat
EN2
1 bed
1 bath
Gater Drive, Enfield EN2
East of England, England · EN2
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£24,364
↗ 28%After 5 Years
Change In Property Value
£47,594
↗ 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 | £20,448 | £20,755 | £21,274 | £21,805 | £22,460 | £106,741 |
| Total Expenses | £15,154 | £15,230 | £15,325 | £15,422 | £15,530 | £76,662 |
| Profit Before Tax | £5,294 | £5,524 | £5,948 | £6,383 | £6,929 | £30,079 |
| Profit After Tax | £4,288 | £4,475 | £4,818 | £5,170 | £5,613 | £24,364 |
| Change In Property Value | £4,200 | £4,263 | £10,096 | £13,435 | £15,600 | £47,594 |
| Net Return | £8,488 | £8,738 | £14,914 | £18,605 | £21,212 | £71,958 |
| Return From Rental Income (%) | 5% | 5% | 6% | 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