Semi Detached EN1 3 beds 1 bath

Apple Grove, Enfield EN1

East of England, England · EN1

Initial Investment

First Year

£209,000First Year

Profit From Rental Income

After 5 Years

£-6,263

↘ -3%After 5 Years

Change In Property Value

After 5 Years

£107,087

↗ 17%After 5 Years

Return On Investment

48%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£25,824	£26,211	£26,867	£27,538	£28,364	£134,805
Total Expenses	£28,078	£28,128	£28,204	£28,282	£28,376	£141,068
Profit Before Tax	£-2,254	£-1,917	£-1,338	£-744	£-11	£-6,263
Profit After Tax	£-2,254	£-1,917	£-1,338	£-744	£-11	£-6,263
Change In Property Value	£9,450	£9,592	£22,716	£30,229	£35,099	£107,087
Net Return	£7,196	£7,675	£21,379	£29,485	£35,088	£100,824
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-3%
Total Net Return (%)	3%	4%	10%	14%	17%	48%

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