Terraced EN1 2 beds 1 bath

Goat Lane, Enfield EN1

East of England, England · EN1

Initial Investment

First Year

£142,500First Year

Profit From Rental Income

After 5 Years

£35,321

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£74,791

↗ 17%After 5 Years

Return On Investment

77%

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	£28,416	£28,842	£29,563	£30,302	£31,211	£148,335
Total Expenses	£20,799	£20,853	£20,936	£21,020	£21,122	£104,729
Profit Before Tax	£7,617	£7,990	£8,628	£9,282	£10,089	£43,606
Profit After Tax	£6,170	£6,472	£6,988	£7,518	£8,172	£35,321
Change In Property Value	£6,600	£6,699	£15,865	£21,112	£24,514	£74,791
Net Return	£12,770	£13,171	£22,854	£28,631	£32,686	£110,112
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	9%	9%	16%	20%	23%	77%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

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