Terraced EN1 1 bed 1 bath

Mahon Close, Enfield EN1

East of England, England · EN1

Initial Investment

First Year

£104,000First Year

Profit From Rental Income

After 5 Years

£25,962

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£56,093

↗ 17%After 5 Years

Return On Investment

79%

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	£21,312	£21,632	£22,172	£22,727	£23,409	£111,252
Total Expenses	£15,724	£15,767	£15,832	£15,899	£15,977	£79,200
Profit Before Tax	£5,588	£5,864	£6,340	£6,828	£7,431	£32,052
Profit After Tax	£4,526	£4,750	£5,136	£5,531	£6,019	£25,962
Change In Property Value	£4,950	£5,024	£11,899	£15,834	£18,385	£56,093
Net Return	£9,476	£9,774	£17,035	£21,365	£24,405	£82,055
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	9%	9%	16%	21%	23%	79%

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