Terraced
N9
1 bed
1 bath
Wren Close, Enfield N9
London, England · N9
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£14,474
↗ 24%After 5 Years
Change In Property Value
£20,646
↗ 10%After 5 Years
Return On Investment
58%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,804 | £12,996 | £13,321 | £13,654 | £14,064 | £66,839 |
| Total Expenses | £9,715 | £9,746 | £9,789 | £9,834 | £9,885 | £48,970 |
| Profit Before Tax | £3,089 | £3,250 | £3,532 | £3,820 | £4,178 | £17,869 |
| Profit After Tax | £2,502 | £2,632 | £2,861 | £3,095 | £3,384 | £14,474 |
| Change In Property Value | £2 | £2 | £4,000 | £7,140 | £9,501 | £20,646 |
| Net Return | £2,504 | £2,634 | £6,861 | £10,235 | £12,886 | £35,120 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 4% | 4% | 11% | 17% | 21% | 58% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change