Terraced
EN1
2 beds
2 baths
Carterhatch Lane, Enfield EN1
East of England, England · EN1
View property listing
Initial Investment
£152,649First YearProfit From Rental Income
£37,785
↗ 25%After 5 Years
Change In Property Value
£79,720
↗ 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 | £30,288 | £30,742 | £31,511 | £32,299 | £33,268 | £158,107 |
| Total Expenses | £22,136 | £22,193 | £22,281 | £22,371 | £22,478 | £111,459 |
| Profit Before Tax | £8,152 | £8,549 | £9,230 | £9,928 | £10,789 | £46,648 |
| Profit After Tax | £6,603 | £6,925 | £7,476 | £8,042 | £8,739 | £37,785 |
| Change In Property Value | £7,035 | £7,141 | £16,911 | £22,504 | £26,129 | £79,720 |
| Net Return | £13,638 | £14,065 | £24,387 | £30,546 | £34,869 | £117,505 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 9% | 9% | 16% | 20% | 23% | 77% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change