Flat
EN3
1 bed
1 bath
Lawson Road, Enfield EN3
East of England, England · EN3
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£17,337
↗ 26%After 5 Years
Change In Property Value
£37,395
↗ 17%After 5 Years
Return On Investment
82%
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 | £16,068 | £16,309 | £16,717 | £17,135 | £17,649 | £83,877 |
| Total Expenses | £12,335 | £12,405 | £12,489 | £12,575 | £12,669 | £62,473 |
| Profit Before Tax | £3,733 | £3,904 | £4,228 | £4,560 | £4,980 | £21,404 |
| Profit After Tax | £3,023 | £3,162 | £3,424 | £3,693 | £4,034 | £17,337 |
| Change In Property Value | £3,300 | £3,350 | £7,933 | £10,556 | £12,257 | £37,395 |
| Net Return | £6,323 | £6,511 | £11,357 | £14,250 | £16,291 | £54,732 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 9% | 10% | 17% | 21% | 24% | 82% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change