Flat
EN2
2 beds
1 bath
Crofton Way, Enfield EN2
East of England, England · EN2
View property listing
Initial Investment
£100,500First YearProfit From Rental Income
£29,079
↗ 29%After 5 Years
Change In Property Value
£54,393
↗ 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 | £23,376 | £23,727 | £24,320 | £24,928 | £25,676 | £122,026 |
| Total Expenses | £17,034 | £17,115 | £17,217 | £17,322 | £17,439 | £86,126 |
| Profit Before Tax | £6,342 | £6,612 | £7,103 | £7,606 | £8,237 | £35,900 |
| Profit After Tax | £5,137 | £5,356 | £5,753 | £6,161 | £6,672 | £29,079 |
| Change In Property Value | £4,800 | £4,872 | £11,539 | £15,354 | £17,828 | £54,393 |
| Net Return | £9,937 | £10,228 | £17,292 | £21,515 | £24,500 | £83,472 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| 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