Terraced N13 3 beds 5 baths

Hedge Lane, Enfield N13

London, England · N13

Initial Investment

First Year

£268,500First Year

Profit From Rental Income

After 5 Years

£109,540

↗ 41%After 5 Years

Change In Property Value

After 5 Years

£82,583

↗ 10%After 5 Years

Return On Investment

72%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£63,120	£64,067	£65,668	£67,310	£69,329	£329,495
Total Expenses	£38,552	£38,658	£38,829	£39,004	£39,217	£194,260
Profit Before Tax	£24,568	£25,409	£26,839	£28,306	£30,113	£135,235
Profit After Tax	£19,900	£20,581	£21,740	£22,928	£24,391	£109,540
Change In Property Value	£8	£8	£16,000	£28,561	£38,006	£82,583
Net Return	£19,908	£20,589	£37,740	£51,488	£62,397	£192,123
Return From Rental Income (%)	7%	8%	8%	9%	9%	41%
Total Net Return (%)	7%	8%	14%	19%	23%	72%

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