Terraced EN2 3 beds 1 bath

Brigadier Hill, Enfield EN2

East of England, England · EN2

Initial Investment

First Year

£163,482First Year

Profit From Rental Income

After 5 Years

£40,392

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£84,981

↗ 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	£32,280	£32,764	£33,583	£34,423	£35,456	£168,506
Total Expenses	£23,564	£23,623	£23,716	£23,811	£23,925	£118,639
Profit Before Tax	£8,716	£9,141	£9,867	£10,612	£11,531	£49,867
Profit After Tax	£7,060	£7,404	£7,992	£8,596	£9,340	£40,392
Change In Property Value	£7,499	£7,612	£18,027	£23,989	£27,854	£84,981
Net Return	£14,560	£15,016	£26,020	£32,585	£37,194	£125,373
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