Terraced EN1 2 beds 1 bath

Conifer Gardens, Enfield EN1

East of England, England · EN1

Initial Investment

First Year

£146,000First Year

Profit From Rental Income

After 5 Years

£8,942

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£86,865

↗ 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	£18,444	£18,721	£19,001	£19,477	£19,963	£95,606
Total Expenses	£16,823	£16,863	£16,902	£16,960	£17,019	£84,567
Profit Before Tax	£1,621	£1,857	£2,100	£2,517	£2,944	£11,039
Profit After Tax	£1,313	£1,504	£1,701	£2,039	£2,385	£8,942
Change In Property Value	£6,750	£15,986	£21,273	£24,700	£18,155	£86,865
Net Return	£8,063	£17,491	£22,974	£26,739	£20,540	£95,807
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	6%	12%	16%	18%	14%	66%

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