Semi Detached
EN3
3 beds
0 baths
Crest Drive, Enfield EN3
East of England, England · EN3
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£10,665
↗ 7%After 5 Years
Change In Property Value
£86,865
↗ 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 | £18,900 | £19,183 | £19,471 | £19,958 | £20,457 | £97,970 |
| Total Expenses | £16,869 | £16,910 | £16,949 | £17,008 | £17,068 | £84,803 |
| Profit Before Tax | £2,031 | £2,274 | £2,523 | £2,950 | £3,389 | £13,167 |
| Profit After Tax | £1,645 | £1,842 | £2,043 | £2,390 | £2,745 | £10,665 |
| Change In Property Value | £6,750 | £15,986 | £21,273 | £24,700 | £18,155 | £86,865 |
| Net Return | £8,395 | £17,828 | £23,316 | £27,090 | £20,900 | £97,530 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 6% | 12% | 16% | 19% | 14% | 67% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change