Terraced
EN1
2 beds
1 bath
Elsinge Road, Enfield EN1
East of England, England · EN1
View property listing
Initial Investment
£128,497First YearProfit From Rental Income
£-4,892
↘ -4%After 5 Years
Change In Property Value
£67,991
↗ 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 | £16,404 | £16,650 | £17,066 | £17,493 | £18,018 | £85,631 |
| Total Expenses | £18,010 | £18,046 | £18,099 | £18,152 | £18,215 | £90,523 |
| Profit Before Tax | £-1,606 | £-1,396 | £-1,032 | £-659 | £-198 | £-4,892 |
| Profit After Tax | £-1,606 | £-1,396 | £-1,032 | £-659 | £-198 | £-4,892 |
| Change In Property Value | £6,000 | £6,090 | £14,423 | £19,193 | £22,285 | £67,991 |
| Net Return | £4,394 | £4,694 | £13,391 | £18,534 | £22,087 | £63,099 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -4% |
| Total Net Return (%) | 3% | 4% | 10% | 14% | 17% | 49% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change