Flat
EN3
1 bed
1 bath
Polsten Mews, Enfield EN3
East of England, England · EN3
View property listing
Initial Investment
£65,500First YearProfit From Rental Income
£16,770
↗ 26%After 5 Years
Change In Property Value
£36,545
↗ 17%After 5 Years
Return On Investment
81%
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 | £15,708 | £15,944 | £16,342 | £16,751 | £17,253 | £81,998 |
| Total Expenses | £12,101 | £12,170 | £12,253 | £12,338 | £12,431 | £61,294 |
| Profit Before Tax | £3,607 | £3,773 | £4,089 | £4,413 | £4,822 | £20,704 |
| Profit After Tax | £2,922 | £3,056 | £3,312 | £3,574 | £3,906 | £16,770 |
| Change In Property Value | £3,225 | £3,273 | £7,752 | £10,316 | £11,978 | £36,545 |
| Net Return | £6,147 | £6,330 | £11,064 | £13,891 | £15,884 | £53,316 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 26% |
| Total Net Return (%) | 9% | 10% | 17% | 21% | 24% | 81% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change