Terraced EN8 3 beds 1 bath

Park Lane, Waltham Cross EN8

East of England, England · EN8

Initial Investment

First Year

£117,125First Year

Profit From Rental Income

After 5 Years

£18,060

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£70,940

↗ 19%After 5 Years

Return On Investment

76%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,012	£18,282	£18,556	£19,020	£19,496	£93,367
Total Expenses	£14,126	£14,165	£14,203	£14,260	£14,318	£71,071
Profit Before Tax	£3,886	£4,117	£4,354	£4,761	£5,178	£22,296
Profit After Tax	£3,148	£3,335	£3,527	£3,856	£4,194	£18,060
Change In Property Value	£5,513	£13,055	£17,373	£20,172	£14,826	£70,940
Net Return	£8,661	£16,390	£20,900	£24,028	£19,021	£88,999
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	7%	14%	18%	21%	16%	76%

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