Flat
EN3
3 beds
2 baths
Carterhatch Road, Enfield EN3
East of England, England · EN3
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£50,206
↗ 31%After 5 Years
Change In Property Value
£84,989
↗ 17%After 5 Years
Return On Investment
83%
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 | £36,528 | £37,076 | £38,003 | £38,953 | £40,121 | £190,681 |
| Total Expenses | £25,490 | £25,591 | £25,727 | £25,866 | £26,025 | £128,699 |
| Profit Before Tax | £11,038 | £11,485 | £12,276 | £13,087 | £14,096 | £61,982 |
| Profit After Tax | £8,941 | £9,303 | £9,944 | £10,601 | £11,418 | £50,206 |
| Change In Property Value | £7,500 | £7,613 | £18,029 | £23,991 | £27,857 | £84,989 |
| Net Return | £16,441 | £16,915 | £27,973 | £34,592 | £39,275 | £135,195 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 31% |
| Total Net Return (%) | 10% | 10% | 17% | 21% | 24% | 83% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change