Terraced
EN1
1 bed
1 bath
Mahon Close, Enfield EN1
East of England, England · EN1
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£-4,504
↘ -4%After 5 Years
Change In Property Value
£55,243
↗ 17%After 5 Years
Return On Investment
50%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,320 | £13,520 | £13,858 | £14,204 | £14,630 | £69,532 |
| Total Expenses | £14,726 | £14,758 | £14,802 | £14,848 | £14,901 | £74,036 |
| Profit Before Tax | £-1,406 | £-1,238 | £-945 | £-644 | £-271 | £-4,504 |
| Profit After Tax | £-1,406 | £-1,238 | £-945 | £-644 | £-271 | £-4,504 |
| Change In Property Value | £4,875 | £4,948 | £11,719 | £15,594 | £18,107 | £55,243 |
| Net Return | £3,469 | £3,710 | £10,774 | £14,951 | £17,836 | £50,739 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -4% |
| Total Net Return (%) | 3% | 4% | 11% | 15% | 17% | 50% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change