Terraced EN1 3 beds 2 baths

Kempe Road, Enfield EN1

East of England, England · EN1

Initial Investment

First Year

£163,500First Year

Profit From Rental Income

After 5 Years

£-5,506

↘ -3%After 5 Years

Change In Property Value

After 5 Years

£84,989

↗ 17%After 5 Years

Return On Investment

49%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,496	£20,803	£21,324	£21,857	£22,512	£106,992
Total Expenses	£22,387	£22,429	£22,492	£22,556	£22,633	£112,498
Profit Before Tax	£-1,891	£-1,626	£-1,169	£-700	£-120	£-5,506
Profit After Tax	£-1,891	£-1,626	£-1,169	£-700	£-120	£-5,506
Change In Property Value	£7,500	£7,613	£18,029	£23,991	£27,857	£84,989
Net Return	£5,609	£5,987	£16,860	£23,292	£27,736	£79,484
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-3%
Total Net Return (%)	3%	4%	10%	14%	17%	49%

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