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
£28,494
↗ 17%After 5 Years
Change In Property Value
£88,389
↗ 17%After 5 Years
Return On Investment
69%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| 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 | £24,131 | £24,188 | £24,274 | £24,363 | £24,470 | £121,426 |
| Profit Before Tax | £5,869 | £6,262 | £6,937 | £7,628 | £8,481 | £35,178 |
| Profit After Tax | £4,754 | £5,073 | £5,619 | £6,179 | £6,870 | £28,494 |
| Change In Property Value | £7,800 | £7,917 | £18,750 | £24,951 | £28,971 | £88,389 |
| Net Return | £12,554 | £12,990 | £24,369 | £31,130 | £35,841 | £116,883 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 7% | 8% | 14% | 18% | 21% | 69% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change