Terraced
EN1
3 beds
1 bath
Haddon Close, Enfield EN1
East of England, England · EN1
View property listing
Initial Investment
£133,750First YearProfit From Rental Income
£8,107
↗ 6%After 5 Years
Change In Property Value
£80,109
↗ 19%After 5 Years
Return On Investment
66%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,016 | £17,271 | £17,530 | £17,969 | £18,418 | £88,204 |
| Total Expenses | £15,554 | £15,592 | £15,628 | £15,683 | £15,738 | £78,196 |
| Profit Before Tax | £1,462 | £1,679 | £1,902 | £2,286 | £2,680 | £10,008 |
| Profit After Tax | £1,184 | £1,360 | £1,541 | £1,852 | £2,170 | £8,107 |
| Change In Property Value | £6,225 | £14,743 | £19,619 | £22,779 | £16,743 | £80,109 |
| Net Return | £7,409 | £16,103 | £21,159 | £24,631 | £18,913 | £88,215 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 6% | 12% | 16% | 18% | 14% | 66% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change