Terraced
EN3
4 beds
1 bath
Durants Park Avenue, Enfield EN3
East of England, England · EN3
View property listing
Initial Investment
£198,500First YearProfit From Rental Income
£14,925
↗ 8%After 5 Years
Change In Property Value
£115,820
↗ 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 | £25,200 | £25,578 | £25,962 | £26,611 | £27,276 | £130,626 |
| Total Expenses | £22,325 | £22,375 | £22,424 | £22,499 | £22,576 | £112,200 |
| Profit Before Tax | £2,875 | £3,203 | £3,538 | £4,111 | £4,700 | £18,426 |
| Profit After Tax | £2,329 | £2,594 | £2,866 | £3,330 | £3,807 | £14,925 |
| Change In Property Value | £9,000 | £21,315 | £28,364 | £32,934 | £24,206 | £115,820 |
| Net Return | £11,329 | £23,909 | £31,230 | £36,264 | £28,013 | £130,745 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 8% |
| Total Net Return (%) | 6% | 12% | 16% | 18% | 14% | 66% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change