Terraced
EN2
4 beds
2 baths
Colonels Walk The Ridgeway, Enfield EN2
East of England, England · EN2
View property listing
Initial Investment
£224,750First YearProfit From Rental Income
£11,954
↗ 5%After 5 Years
Change In Property Value
£130,297
↗ 19%After 5 Years
Return On Investment
63%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £27,000 | £27,405 | £27,816 | £28,511 | £29,224 | £139,957 |
| Total Expenses | £24,918 | £24,971 | £25,022 | £25,102 | £25,184 | £125,199 |
| Profit Before Tax | £2,082 | £2,434 | £2,794 | £3,409 | £4,040 | £14,758 |
| Profit After Tax | £1,686 | £1,971 | £2,263 | £2,761 | £3,272 | £11,954 |
| Change In Property Value | £10,125 | £23,979 | £31,910 | £37,051 | £27,232 | £130,297 |
| Net Return | £11,811 | £25,951 | £34,173 | £39,812 | £30,505 | £142,251 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 5% | 12% | 15% | 18% | 14% | 63% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change