Semi Detached EN3 3 beds 1 bath

Vernon Avenue, Enfield EN3

East of England, England · EN3

Initial Investment

First Year

£126,750First Year

Profit From Rental Income

After 5 Years

£9,126

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£76,248

↗ 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	£16,596	£16,845	£17,098	£17,525	£17,963	£86,027
Total Expenses	£14,869	£14,906	£14,942	£14,995	£15,049	£74,761
Profit Before Tax	£1,727	£1,939	£2,156	£2,530	£2,914	£11,266
Profit After Tax	£1,399	£1,570	£1,746	£2,049	£2,360	£9,126
Change In Property Value	£5,925	£14,032	£18,673	£21,682	£15,936	£76,248
Net Return	£7,324	£15,603	£20,419	£23,731	£18,296	£85,373
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