Terraced
EN1
3 beds
1 bath
Falmer Road, Enfield Town EN1
East of England, England · EN1
View property listing
Initial Investment
£193,250First YearProfit From Rental Income
£-5,962
↘ -3%After 5 Years
Change In Property Value
£99,438
↗ 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 | £23,988 | £24,348 | £24,957 | £25,580 | £26,348 | £125,221 |
| Total Expenses | £26,109 | £26,156 | £26,228 | £26,301 | £26,389 | £131,182 |
| Profit Before Tax | £-2,121 | £-1,808 | £-1,271 | £-721 | £-41 | £-5,962 |
| Profit After Tax | £-2,121 | £-1,808 | £-1,271 | £-721 | £-41 | £-5,962 |
| Change In Property Value | £8,775 | £8,907 | £21,094 | £28,070 | £32,592 | £99,438 |
| Net Return | £6,654 | £7,098 | £19,823 | £27,349 | £32,552 | £93,476 |
| 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