Terraced
EN3
2 beds
1 bath
Durants Road, Enfield EN3
East of England, England · EN3
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£9,978
↗ 7%After 5 Years
Change In Property Value
£82,039
↗ 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 | £17,856 | £18,124 | £18,396 | £18,856 | £19,327 | £92,558 |
| Total Expenses | £15,960 | £15,999 | £16,037 | £16,093 | £16,151 | £80,240 |
| Profit Before Tax | £1,896 | £2,125 | £2,359 | £2,762 | £3,176 | £12,318 |
| Profit After Tax | £1,536 | £1,721 | £1,911 | £2,238 | £2,573 | £9,978 |
| Change In Property Value | £6,375 | £15,098 | £20,091 | £23,328 | £17,146 | £82,039 |
| Net Return | £7,911 | £16,819 | £22,002 | £25,566 | £19,719 | £92,017 |
| 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