Flat
EN3
2 beds
1 bath
Exeter Road, Ponders End, Enfield EN3
East of England, England · EN3
View property listing
Initial Investment
£68,500First YearProfit From Rental Income
£17,949
↗ 26%After 5 Years
Change In Property Value
£38,245
↗ 17%After 5 Years
Return On Investment
82%
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 | £16,440 | £16,687 | £17,104 | £17,531 | £18,057 | £85,819 |
| Total Expenses | £12,571 | £12,642 | £12,726 | £12,813 | £12,908 | £63,660 |
| Profit Before Tax | £3,869 | £4,045 | £4,378 | £4,719 | £5,149 | £22,159 |
| Profit After Tax | £3,134 | £3,277 | £3,546 | £3,822 | £4,171 | £17,949 |
| Change In Property Value | £3,375 | £3,426 | £8,113 | £10,796 | £12,535 | £38,245 |
| Net Return | £6,509 | £6,702 | £11,659 | £14,618 | £16,706 | £56,194 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 10% | 10% | 17% | 21% | 24% | 82% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change