Terraced EN1 3 beds 1 bath

Great Cambridge Road, Enfield EN1

East of England, England · EN1

Initial Investment

First Year

£146,000First Year

Profit From Rental Income

After 5 Years

£-5,227

↘ -4%After 5 Years

Change In Property Value

After 5 Years

£76,490

↗ 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	£18,444	£18,721	£19,189	£19,668	£20,258	£96,280
Total Expenses	£20,198	£20,237	£20,295	£20,354	£20,423	£101,508
Profit Before Tax	£-1,754	£-1,517	£-1,106	£-685	£-165	£-5,227
Profit After Tax	£-1,754	£-1,517	£-1,106	£-685	£-165	£-5,227
Change In Property Value	£6,750	£6,851	£16,226	£21,592	£25,071	£76,490
Net Return	£4,996	£5,335	£15,120	£20,907	£24,906	£71,263
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-4%
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