Semi Detached EN1 3 beds 2 baths

Monroe Crescent, Enfield EN1

East of England, England · EN1

Initial Investment

First Year

£233,500First Year

Profit From Rental Income

After 5 Years

£15,136

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£135,123

↗ 19%After 5 Years

Return On Investment

64%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£28,704	£29,135	£29,572	£30,311	£31,069	£148,790
Total Expenses	£25,893	£25,948	£26,002	£26,087	£26,173	£130,104
Profit Before Tax	£2,811	£3,186	£3,569	£4,224	£4,895	£18,686
Profit After Tax	£2,277	£2,581	£2,891	£3,421	£3,965	£15,136
Change In Property Value	£10,500	£24,868	£33,092	£38,423	£28,241	£135,123
Net Return	£12,777	£27,448	£35,983	£41,844	£32,206	£150,258
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	5%	12%	15%	18%	14%	64%

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