Flat
EN3
1 bed
1 bath
Ingersoll Road, Enfield EN3
East of England, England · EN3
View property listing
Initial Investment
£64,600First YearProfit From Rental Income
£16,385
↗ 25%After 5 Years
Change In Property Value
£36,036
↗ 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 | £15,480 | £15,712 | £16,105 | £16,508 | £17,003 | £80,808 |
| Total Expenses | £11,959 | £12,028 | £12,111 | £12,195 | £12,287 | £60,580 |
| Profit Before Tax | £3,521 | £3,684 | £3,994 | £4,313 | £4,716 | £20,228 |
| Profit After Tax | £2,852 | £2,984 | £3,236 | £3,493 | £3,820 | £16,385 |
| Change In Property Value | £3,180 | £3,228 | £7,644 | £10,172 | £11,811 | £36,036 |
| Net Return | £6,032 | £6,212 | £10,880 | £13,666 | £15,631 | £52,420 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| 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