Terraced
EN1
3 beds
1 bath
Bertram Road, Enfield, Middlesex EN1
East of England, England · EN1
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£-5,060
↘ -4%After 5 Years
Change In Property Value
£72,241
↗ 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 | £17,424 | £17,685 | £18,127 | £18,581 | £19,138 | £90,956 |
| Total Expenses | £19,104 | £19,142 | £19,197 | £19,253 | £19,320 | £96,016 |
| Profit Before Tax | £-1,680 | £-1,457 | £-1,069 | £-672 | £-181 | £-5,060 |
| Profit After Tax | £-1,680 | £-1,457 | £-1,069 | £-672 | £-181 | £-5,060 |
| Change In Property Value | £6,375 | £6,471 | £15,325 | £20,393 | £23,678 | £72,241 |
| Net Return | £4,695 | £5,014 | £14,255 | £19,720 | £23,497 | £67,181 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 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