Detached
EN8
2 beds
1 bath
Cecil Road, Cheshunt, Waltham Cross EN8
East of England, England · EN8
View property listing
Initial Investment
£107,500First YearProfit From Rental Income
£16,519
↗ 15%After 5 Years
Change In Property Value
£65,631
↗ 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 | £16,656 | £16,906 | £17,159 | £17,588 | £18,028 | £86,338 |
| Total Expenses | £13,105 | £13,143 | £13,178 | £13,232 | £13,286 | £65,944 |
| Profit Before Tax | £3,551 | £3,763 | £3,981 | £4,357 | £4,742 | £20,394 |
| Profit After Tax | £2,876 | £3,048 | £3,225 | £3,529 | £3,841 | £16,519 |
| Change In Property Value | £5,100 | £12,079 | £16,073 | £18,663 | £13,717 | £65,631 |
| Net Return | £7,976 | £15,127 | £19,298 | £22,192 | £17,558 | £82,150 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 7% | 14% | 18% | 21% | 16% | 76% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change