Flat
EN3
1 bed
1 bath
Alma Road, Enfield EN3
East of England, England · EN3
View property listing
Initial Investment
£88,250First YearProfit From Rental Income
£24,976
↗ 28%After 5 Years
Change In Property Value
£48,444
↗ 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 | £20,820 | £21,132 | £21,661 | £22,202 | £22,868 | £108,683 |
| Total Expenses | £15,389 | £15,467 | £15,562 | £15,660 | £15,770 | £77,848 |
| Profit Before Tax | £5,431 | £5,666 | £6,098 | £6,542 | £7,099 | £30,835 |
| Profit After Tax | £4,399 | £4,589 | £4,940 | £5,299 | £5,750 | £24,976 |
| Change In Property Value | £4,275 | £4,339 | £10,276 | £13,675 | £15,878 | £48,444 |
| Net Return | £8,674 | £8,928 | £15,216 | £18,974 | £21,628 | £73,420 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 28% |
| Total Net Return (%) | 10% | 10% | 17% | 22% | 25% | 83% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change