Terraced EN1 3 beds 1 bath

Great Cambridge Road, Enfield EN1

East of England, England · EN1

Initial Investment

First Year

£128,500First Year

Profit From Rental Income

After 5 Years

£7,749

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£77,213

↗ 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	£16,404	£16,650	£16,900	£17,322	£17,755	£85,032
Total Expenses	£15,010	£15,048	£15,083	£15,135	£15,189	£75,465
Profit Before Tax	£1,394	£1,603	£1,817	£2,187	£2,566	£9,566
Profit After Tax	£1,129	£1,298	£1,472	£1,771	£2,078	£7,749
Change In Property Value	£6,000	£14,210	£18,909	£21,956	£16,138	£77,213
Net Return	£7,129	£15,508	£20,381	£23,727	£18,216	£84,962
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