Flat
EN3
2 beds
1 bath
Putney Road, Enfield, Middlesex EN3
East of England, England · EN3
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£-10,728
↘ -13%After 5 Years
Change In Property Value
£45,894
↗ 17%After 5 Years
Return On Investment
42%
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 | £11,340 | £11,510 | £11,798 | £12,093 | £12,456 | £59,196 |
| Total Expenses | £13,846 | £13,909 | £13,981 | £14,054 | £14,133 | £69,924 |
| Profit Before Tax | £-2,506 | £-2,399 | £-2,183 | £-1,962 | £-1,678 | £-10,728 |
| Profit After Tax | £-2,506 | £-2,399 | £-2,183 | £-1,962 | £-1,678 | £-10,728 |
| Change In Property Value | £4,050 | £4,111 | £9,736 | £12,955 | £15,043 | £45,894 |
| Net Return | £1,544 | £1,712 | £7,552 | £10,994 | £13,365 | £35,166 |
| Return From Rental Income (%) | -3% | -3% | -3% | -2% | -2% | -13% |
| Total Net Return (%) | 2% | 2% | 9% | 13% | 16% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change