Terraced EN3 3 beds 1 bath

Durants Road, Enfield EN3

East of England, England · EN3

Initial Investment

First Year

£135,500First Year

Profit From Rental Income

After 5 Years

£9,813

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£81,074

↗ 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	£17,640	£17,905	£18,173	£18,627	£19,093	£91,438
Total Expenses	£15,778	£15,816	£15,854	£15,909	£15,967	£79,324
Profit Before Tax	£1,863	£2,088	£2,320	£2,718	£3,126	£12,115
Profit After Tax	£1,509	£1,691	£1,879	£2,202	£2,532	£9,813
Change In Property Value	£6,300	£14,921	£19,855	£23,054	£16,945	£81,074
Net Return	£7,809	£16,612	£21,734	£25,255	£19,477	£90,887
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	6%	12%	16%	19%	14%	67%

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