Semi Detached EN3 4 beds 2 baths

Somerset Road, Enfield EN3

East of England, England · EN3

Initial Investment

First Year

£207,250First Year

Profit From Rental Income

After 5 Years

£15,658

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£120,645

↗ 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	£26,256	£26,650	£27,050	£27,726	£28,419	£136,100
Total Expenses	£23,235	£23,287	£23,337	£23,415	£23,495	£116,769
Profit Before Tax	£3,021	£3,363	£3,713	£4,311	£4,924	£19,331
Profit After Tax	£2,447	£2,724	£3,007	£3,492	£3,988	£15,658
Change In Property Value	£9,375	£22,203	£29,546	£34,306	£25,215	£120,645
Net Return	£11,822	£24,927	£32,553	£37,798	£29,203	£136,304
Return From Rental Income (%)	1%	1%	1%	2%	2%	8%
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