Terraced EN1 1 bed 1 bath

Mahon Close, Enfield EN1

East of England, England · EN1

Initial Investment

First Year

£104,000First Year

Profit From Rental Income

After 5 Years

£-4,537

↘ -4%After 5 Years

Change In Property Value

After 5 Years

£56,093

↗ 17%After 5 Years

Return On Investment

50%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,524	£13,727	£14,070	£14,422	£14,854	£70,597
Total Expenses	£14,945	£14,977	£15,022	£15,068	£15,122	£75,134
Profit Before Tax	£-1,421	£-1,250	£-952	£-646	£-268	£-4,537
Profit After Tax	£-1,421	£-1,250	£-952	£-646	£-268	£-4,537
Change In Property Value	£4,950	£5,024	£11,899	£15,834	£18,385	£56,093
Net Return	£3,529	£3,774	£10,947	£15,188	£18,118	£51,556
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-4%
Total Net Return (%)	3%	4%	11%	15%	17%	50%

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