Terraced
EN1
3 beds
1 bath
Falmer Road, Enfield Town EN1
East of England, England · EN1
View property listing
Initial Investment
£193,250First YearProfit From Rental Income
£12,300
↗ 6%After 5 Years
Change In Property Value
£112,924
↗ 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 | £23,988 | £24,348 | £24,713 | £25,331 | £25,964 | £124,344 |
| Total Expenses | £21,721 | £21,770 | £21,816 | £21,889 | £21,963 | £109,159 |
| Profit Before Tax | £2,267 | £2,578 | £2,897 | £3,442 | £4,001 | £15,185 |
| Profit After Tax | £1,836 | £2,088 | £2,346 | £2,788 | £3,241 | £12,300 |
| Change In Property Value | £8,775 | £20,782 | £27,655 | £32,111 | £23,601 | £112,924 |
| Net Return | £10,611 | £22,870 | £30,001 | £34,899 | £26,842 | £125,224 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 5% | 12% | 16% | 18% | 14% | 65% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change