Terraced
EN2
3 beds
1 bath
Gordon Road, Enfield EN2
East of England, England · EN2
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£36,134
↗ 25%After 5 Years
Change In Property Value
£76,490
↗ 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 | £29,052 | £29,488 | £30,225 | £30,981 | £31,910 | £151,655 |
| Total Expenses | £21,259 | £21,314 | £21,398 | £21,485 | £21,589 | £107,045 |
| Profit Before Tax | £7,793 | £8,174 | £8,826 | £9,496 | £10,321 | £44,610 |
| Profit After Tax | £6,312 | £6,621 | £7,149 | £7,691 | £8,360 | £36,134 |
| Change In Property Value | £6,750 | £6,851 | £16,226 | £21,592 | £25,071 | £76,490 |
| Net Return | £13,062 | £13,472 | £23,375 | £29,284 | £33,431 | £112,625 |
| 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