Semi Detached
EN2
3 beds
1 bath
Lavender Hill, Enfield EN2
East of England, England · EN2
View property listing
Initial Investment
£149,500First YearProfit From Rental Income
£7,457
↗ 5%After 5 Years
Change In Property Value
£88,795
↗ 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 | £18,396 | £18,672 | £18,952 | £19,426 | £19,911 | £95,357 |
| Total Expenses | £17,140 | £17,180 | £17,218 | £17,276 | £17,336 | £86,151 |
| Profit Before Tax | £1,256 | £1,492 | £1,734 | £2,150 | £2,576 | £9,207 |
| Profit After Tax | £1,017 | £1,208 | £1,404 | £1,741 | £2,087 | £7,457 |
| Change In Property Value | £6,900 | £16,342 | £21,746 | £25,249 | £18,558 | £88,795 |
| Net Return | £7,917 | £17,550 | £23,150 | £26,990 | £20,645 | £96,252 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 5% | 12% | 15% | 18% | 14% | 64% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change