Flat
EN2
1 bed
1 bath
Gladbeck Way, Enfield, Middlesex EN2
East of England, England · EN2
View property listing
Initial Investment
£81,250First YearProfit From Rental Income
£22,619
↗ 28%After 5 Years
Change In Property Value
£45,044
↗ 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 | £19,356 | £19,646 | £20,137 | £20,641 | £21,260 | £101,041 |
| Total Expenses | £14,449 | £14,525 | £14,617 | £14,711 | £14,815 | £73,117 |
| Profit Before Tax | £4,907 | £5,122 | £5,521 | £5,930 | £6,445 | £27,924 |
| Profit After Tax | £3,974 | £4,149 | £4,472 | £4,803 | £5,220 | £22,619 |
| Change In Property Value | £3,975 | £4,035 | £9,555 | £12,715 | £14,764 | £45,044 |
| Net Return | £7,949 | £8,183 | £14,027 | £17,519 | £19,984 | £67,663 |
| 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