Terraced EN3 4 beds 1 bath

Durants Park Avenue, Enfield, Middlesex EN3

East of England, England · EN3

Initial Investment

First Year

£189,750First Year

Profit From Rental Income

After 5 Years

£14,238

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£110,994

↗ 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	£24,156	£24,518	£24,886	£25,508	£26,146	£125,215
Total Expenses	£21,416	£21,465	£21,512	£21,585	£21,659	£107,637
Profit Before Tax	£2,740	£3,053	£3,374	£3,924	£4,487	£17,578
Profit After Tax	£2,219	£2,473	£2,733	£3,178	£3,634	£14,238
Change In Property Value	£8,625	£20,427	£27,182	£31,562	£23,198	£110,994
Net Return	£10,844	£22,900	£29,915	£34,740	£26,832	£125,232
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