Semi Detached
EN1
3 beds
2 baths
Cocker Road, Enfield EN1
East of England, England · EN1
View property listing
Initial Investment
£151,250First YearProfit From Rental Income
£24,454
↗ 16%After 5 Years
Change In Property Value
£79,040
↗ 17%After 5 Years
Return On Investment
68%
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 | £26,616 | £27,015 | £27,691 | £28,383 | £29,234 | £138,939 |
| Total Expenses | £21,610 | £21,662 | £21,740 | £21,820 | £21,916 | £108,749 |
| Profit Before Tax | £5,006 | £5,353 | £5,950 | £6,563 | £7,318 | £30,190 |
| Profit After Tax | £4,054 | £4,336 | £4,820 | £5,316 | £5,928 | £24,454 |
| Change In Property Value | £6,975 | £7,080 | £16,767 | £22,312 | £25,907 | £79,040 |
| Net Return | £11,029 | £11,416 | £21,587 | £27,628 | £31,834 | £103,494 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 7% | 8% | 14% | 18% | 21% | 68% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change