Terraced
EN1
3 beds
1 bath
Baker Street, Enfield, Middlesex EN1
East of England, England · EN1
View property listing
Initial Investment
£159,825First YearProfit From Rental Income
£-5,452
↘ -3%After 5 Years
Change In Property Value
£83,205
↗ 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 | £20,064 | £20,365 | £20,874 | £21,396 | £22,038 | £104,737 |
| Total Expenses | £21,927 | £21,969 | £22,031 | £22,094 | £22,169 | £110,189 |
| Profit Before Tax | £-1,863 | £-1,604 | £-1,156 | £-698 | £-131 | £-5,452 |
| Profit After Tax | £-1,863 | £-1,604 | £-1,156 | £-698 | £-131 | £-5,452 |
| Change In Property Value | £7,343 | £7,453 | £17,650 | £23,488 | £27,272 | £83,205 |
| Net Return | £5,479 | £5,849 | £16,494 | £22,790 | £27,141 | £77,752 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| 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