Semi Detached EN1 3 beds 1 bath

Great Cambridge Road, Enfield EN1

East of England, England · EN1

Initial Investment

First Year

£154,750First Year

Profit From Rental Income

After 5 Years

£9,584

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£91,691

↗ 19%After 5 Years

Return On Investment

65%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,476	£19,768	£20,065	£20,566	£21,080	£100,956
Total Expenses	£17,731	£17,772	£17,812	£17,873	£17,935	£89,124
Profit Before Tax	£1,745	£1,996	£2,252	£2,693	£3,145	£11,832
Profit After Tax	£1,414	£1,617	£1,824	£2,182	£2,548	£9,584
Change In Property Value	£7,125	£16,874	£22,455	£26,073	£19,163	£91,691
Net Return	£8,539	£18,491	£24,279	£28,254	£21,711	£101,274
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	6%	12%	16%	18%	14%	65%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change