Flat
EN3
5 beds
3 baths
Harston Drive, Enfield EN3
East of England, England · EN3
View property listing
Initial Investment
£158,250First YearProfit From Rental Income
£-10,926
↘ -7%After 5 Years
Change In Property Value
£82,440
↗ 17%After 5 Years
Return On Investment
45%
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 | £20,376 | £20,682 | £21,199 | £21,729 | £22,381 | £106,365 |
| Total Expenses | £23,280 | £23,357 | £23,451 | £23,548 | £23,656 | £117,292 |
| Profit Before Tax | £-2,904 | £-2,675 | £-2,253 | £-1,819 | £-1,275 | £-10,926 |
| Profit After Tax | £-2,904 | £-2,675 | £-2,253 | £-1,819 | £-1,275 | £-10,926 |
| Change In Property Value | £7,275 | £7,384 | £17,488 | £23,272 | £27,021 | £82,440 |
| Net Return | £4,371 | £4,709 | £15,236 | £21,452 | £25,746 | £71,514 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -7% |
| Total Net Return (%) | 3% | 3% | 10% | 14% | 16% | 45% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change