Terraced
N9
1 bed
1 bath
Wren Close, Enfield N9
London, England · N9
View property listing
Initial Investment
£64,000First YearProfit From Rental Income
£21,307
↗ 33%After 5 Years
Change In Property Value
£28,626
↗ 14%After 5 Years
Return On Investment
78%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,440 | £13,642 | £13,846 | £14,192 | £14,547 | £69,667 |
| Total Expenses | £8,601 | £8,633 | £8,664 | £8,709 | £8,755 | £43,363 |
| Profit Before Tax | £4,839 | £5,008 | £5,182 | £5,483 | £5,792 | £26,305 |
| Profit After Tax | £3,920 | £4,057 | £4,198 | £4,441 | £4,691 | £21,307 |
| Change In Property Value | £2 | £4,200 | £7,497 | £9,976 | £6,950 | £28,626 |
| Net Return | £3,922 | £8,257 | £11,695 | £14,418 | £11,642 | £49,933 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 33% |
| Total Net Return (%) | 6% | 13% | 18% | 23% | 18% | 78% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change