Semi Detached EN3 3 beds 1 bath

Vernon Avenue, Enfield EN3

East of England, England · EN3

Initial Investment

First Year

£126,750First Year

Profit From Rental Income

After 5 Years

£48,580

↗ 38%After 5 Years

Change In Property Value

After 5 Years

£67,142

↗ 17%After 5 Years

Return On Investment

91%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£30,000	£30,450	£31,211	£31,992	£32,951	£156,604
Total Expenses	£19,172	£19,228	£19,315	£19,404	£19,511	£96,629
Profit Before Tax	£10,828	£11,222	£11,896	£12,588	£13,441	£59,975
Profit After Tax	£8,771	£9,090	£9,636	£10,196	£10,887	£48,580
Change In Property Value	£5,925	£6,014	£14,243	£18,953	£22,007	£67,142
Net Return	£14,696	£15,104	£23,879	£29,149	£32,894	£115,721
Return From Rental Income (%)	7%	7%	8%	8%	9%	38%
Total Net Return (%)	12%	12%	19%	23%	26%	91%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change