Terraced N13 3 beds 5 baths

Hedge Lane, Enfield N13

London, England · N13

Initial Investment

First Year

£268,500First Year

Profit From Rental Income

After 5 Years

£75,021

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£109,051

↗ 14%After 5 Years

Return On Investment

69%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£48,000	£48,720	£49,451	£50,687	£51,954	£248,812
Total Expenses	£31,040	£31,125	£31,208	£31,342	£31,479	£156,194
Profit Before Tax	£16,960	£17,595	£18,243	£19,345	£20,475	£92,619
Profit After Tax	£13,738	£14,252	£14,777	£15,670	£16,585	£75,021
Change In Property Value	£8	£16,000	£28,560	£38,006	£26,477	£109,051
Net Return	£13,746	£30,253	£43,337	£53,675	£43,062	£184,072
Return From Rental Income (%)	5%	5%	6%	6%	6%	28%
Total Net Return (%)	5%	11%	16%	20%	16%	69%

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