Terraced EN1 2 beds 1 bath

Conifer Gardens, Enfield EN1

East of England, England · EN1

Initial Investment

First Year

£139,000First Year

Profit From Rental Income

After 5 Years

£-5,094

↘ -4%After 5 Years

Change In Property Value

After 5 Years

£73,091

↗ 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	£17,628	£17,892	£18,340	£18,798	£19,362	£92,021
Total Expenses	£19,323	£19,361	£19,416	£19,473	£19,540	£97,114
Profit Before Tax	£-1,695	£-1,469	£-1,077	£-675	£-178	£-5,094
Profit After Tax	£-1,695	£-1,469	£-1,077	£-675	£-178	£-5,094
Change In Property Value	£6,450	£6,547	£15,505	£20,633	£23,957	£73,091
Net Return	£4,755	£5,078	£14,428	£19,958	£23,779	£67,997
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