Semi Detached EN1 3 beds 1 bath

Apple Grove, Enfield EN1

East of England, England · EN1

Initial Investment

First Year

£209,000First Year

Profit From Rental Income

After 5 Years

£13,374

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£121,611

↗ 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	£25,824	£26,211	£26,605	£27,270	£27,951	£133,861
Total Expenses	£23,353	£23,404	£23,453	£23,530	£23,609	£117,350
Profit Before Tax	£2,471	£2,807	£3,151	£3,739	£4,342	£16,511
Profit After Tax	£2,002	£2,274	£2,552	£3,029	£3,517	£13,374
Change In Property Value	£9,450	£22,381	£29,782	£34,581	£25,417	£121,611
Net Return	£11,452	£24,655	£32,335	£37,609	£28,934	£134,985
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	5%	12%	15%	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