Flat
EN3
2 beds
1 bath
Holmbridge Gardens, Enfield EN3
East of England, England · EN3
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£30,877
↗ 33%After 5 Years
Change In Property Value
£50,994
↗ 17%After 5 Years
Return On Investment
88%
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 | £23,004 | £23,349 | £23,933 | £24,531 | £25,267 | £120,084 |
| Total Expenses | £16,203 | £16,283 | £16,385 | £16,488 | £16,605 | £81,964 |
| Profit Before Tax | £6,801 | £7,066 | £7,548 | £8,043 | £8,662 | £38,120 |
| Profit After Tax | £5,509 | £5,723 | £6,114 | £6,515 | £7,017 | £30,877 |
| Change In Property Value | £4,500 | £4,568 | £10,817 | £14,395 | £16,714 | £50,994 |
| Net Return | £10,009 | £10,291 | £16,931 | £20,909 | £23,730 | £81,871 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 33% |
| Total Net Return (%) | 11% | 11% | 18% | 22% | 25% | 88% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change