Terraced
EN3
2 beds
1 bath
King Edwards Road, Enfield, Middlesex EN3
East of England, England · EN3
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£9,245
↗ 7%After 5 Years
Change In Property Value
£77,213
↗ 19%After 5 Years
Return On Investment
67%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,800 | £17,052 | £17,308 | £17,740 | £18,184 | £87,084 |
| Total Expenses | £15,050 | £15,088 | £15,124 | £15,177 | £15,232 | £75,671 |
| Profit Before Tax | £1,750 | £1,964 | £2,184 | £2,563 | £2,952 | £11,413 |
| Profit After Tax | £1,418 | £1,591 | £1,769 | £2,076 | £2,391 | £9,245 |
| Change In Property Value | £6,000 | £14,210 | £18,909 | £21,956 | £16,138 | £77,213 |
| Net Return | £7,418 | £15,801 | £20,679 | £24,032 | £18,529 | £86,458 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 6% | 12% | 16% | 19% | 14% | 67% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change