Semi Detached
EN1
3 beds
2 baths
Monroe Crescent, Enfield EN1
East of England, England · EN1
View property listing
Initial Investment
£233,500First YearProfit From Rental Income
£-6,618
↘ -3%After 5 Years
Change In Property Value
£118,985
↗ 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 | £28,704 | £29,135 | £29,863 | £30,609 | £31,528 | £149,839 |
| Total Expenses | £31,143 | £31,197 | £31,281 | £31,367 | £31,469 | £156,457 |
| Profit Before Tax | £-2,439 | £-2,063 | £-1,418 | £-757 | £59 | £-6,618 |
| Profit After Tax | £-2,439 | £-2,063 | £-1,418 | £-757 | £59 | £-6,618 |
| Change In Property Value | £10,500 | £10,658 | £25,241 | £33,588 | £38,999 | £118,985 |
| Net Return | £8,061 | £8,595 | £23,822 | £32,831 | £39,058 | £112,367 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | 3% | 4% | 10% | 14% | 17% | 48% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change