Semi Detached EN3 3 beds 2 baths

Keswick Drive, Enfield EN3

East of England, England · EN3

Initial Investment

First Year

£163,500First Year

Profit From Rental Income

After 5 Years

£12,085

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£96,516

↗ 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	£21,000	£21,315	£21,635	£22,176	£22,730	£108,855
Total Expenses	£18,688	£18,732	£18,774	£18,838	£18,904	£93,935
Profit Before Tax	£2,313	£2,583	£2,861	£3,337	£3,826	£14,920
Profit After Tax	£1,873	£2,093	£2,317	£2,703	£3,099	£12,085
Change In Property Value	£7,500	£17,763	£23,637	£27,445	£20,172	£96,516
Net Return	£9,373	£19,855	£25,954	£30,148	£23,271	£108,601
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
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