Flat
EN3
1 bed
1 bath
Johnby Close, Enfield, Greater London EN3
East of England, England · EN3
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£13,846
↗ 24%After 5 Years
Change In Property Value
£32,296
↗ 17%After 5 Years
Return On Investment
80%
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 | £13,884 | £14,092 | £14,445 | £14,806 | £15,250 | £72,476 |
| Total Expenses | £10,927 | £10,993 | £11,072 | £11,152 | £11,239 | £55,382 |
| Profit Before Tax | £2,957 | £3,099 | £3,373 | £3,654 | £4,011 | £17,094 |
| Profit After Tax | £2,395 | £2,510 | £2,732 | £2,960 | £3,249 | £13,846 |
| Change In Property Value | £2,850 | £2,893 | £6,851 | £9,117 | £10,586 | £32,296 |
| Net Return | £5,245 | £5,403 | £9,583 | £12,076 | £13,835 | £46,142 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 9% | 9% | 17% | 21% | 24% | 80% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change