Semi Detached EN1 3 beds 1 bath

Great Cambridge Road, Enfield EN1

East of England, England · EN1

Initial Investment

First Year

£154,750First Year

Profit From Rental Income

After 5 Years

£-5,338

↘ -3%After 5 Years

Change In Property Value

After 5 Years

£80,740

↗ 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	£19,476	£19,768	£20,262	£20,769	£21,392	£101,667
Total Expenses	£21,293	£21,334	£21,394	£21,456	£21,529	£107,006
Profit Before Tax	£-1,817	£-1,566	£-1,132	£-687	£-137	£-5,338
Profit After Tax	£-1,817	£-1,566	£-1,132	£-687	£-137	£-5,338
Change In Property Value	£7,125	£7,232	£17,127	£22,792	£26,464	£80,740
Net Return	£5,308	£5,666	£15,996	£22,105	£26,327	£75,402
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