Flat
EN3
2 beds
2 baths
South Street, Enfield EN3
East of England, England · EN3
View property listing
Initial Investment
£116,250First YearProfit From Rental Income
£34,361
↗ 30%After 5 Years
Change In Property Value
£62,042
↗ 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 | £26,664 | £27,064 | £27,741 | £28,434 | £29,287 | £139,190 |
| Total Expenses | £19,148 | £19,234 | £19,344 | £19,458 | £19,586 | £96,769 |
| Profit Before Tax | £7,516 | £7,830 | £8,396 | £8,976 | £9,702 | £42,421 |
| Profit After Tax | £6,088 | £6,342 | £6,801 | £7,271 | £7,858 | £34,361 |
| Change In Property Value | £5,475 | £5,557 | £13,161 | £17,514 | £20,335 | £62,042 |
| Net Return | £11,563 | £11,900 | £19,962 | £24,785 | £28,194 | £96,403 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 30% |
| 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