Flat
EN3
2 beds
1 bath
Hertford Road, Enfield EN3
East of England, England · EN3
View property listing
Initial Investment
£93,482First YearProfit From Rental Income
£26,730
↗ 29%After 5 Years
Change In Property Value
£50,985
↗ 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 | £21,912 | £22,241 | £22,797 | £23,367 | £24,068 | £114,384 |
| Total Expenses | £16,092 | £16,171 | £16,269 | £16,370 | £16,483 | £81,384 |
| Profit Before Tax | £5,820 | £6,070 | £6,528 | £6,997 | £7,585 | £32,999 |
| Profit After Tax | £4,714 | £4,917 | £5,287 | £5,667 | £6,144 | £26,730 |
| Change In Property Value | £4,499 | £4,567 | £10,816 | £14,392 | £16,711 | £50,985 |
| Net Return | £9,214 | £9,484 | £16,103 | £20,060 | £22,855 | £77,715 |
| 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