Terraced
EN1
4 beds
3 baths
Elsinge Road, Enfield EN1
East of England, England · EN1
View property listing
Initial Investment
£170,500First YearProfit From Rental Income
£-5,583
↘ -3%After 5 Years
Change In Property Value
£88,389
↗ 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 | £21,324 | £21,644 | £22,185 | £22,740 | £23,422 | £111,314 |
| Total Expenses | £23,263 | £23,307 | £23,372 | £23,438 | £23,517 | £116,897 |
| Profit Before Tax | £-1,939 | £-1,663 | £-1,187 | £-699 | £-95 | £-5,583 |
| Profit After Tax | £-1,939 | £-1,663 | £-1,187 | £-699 | £-95 | £-5,583 |
| Change In Property Value | £7,800 | £7,917 | £18,750 | £24,951 | £28,971 | £88,389 |
| Net Return | £5,861 | £6,254 | £17,563 | £24,252 | £28,876 | £82,806 |
| 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