Terraced EN2 4 beds 2 baths

Colonels Walk, The Ridgeway, Enfield EN2

East of England, England · EN2

Initial Investment

First Year

£228,250First Year

Profit From Rental Income

After 5 Years

£56,141

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£116,436

↗ 17%After 5 Years

Return On Investment

76%

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	£44,232	£44,895	£46,018	£47,168	£48,583	£230,897
Total Expenses	£32,101	£32,178	£32,301	£32,427	£32,580	£161,587
Profit Before Tax	£12,131	£12,717	£13,716	£14,741	£16,004	£69,310
Profit After Tax	£9,826	£10,301	£11,110	£11,940	£12,963	£56,141
Change In Property Value	£10,275	£10,429	£24,700	£32,868	£38,164	£116,436
Net Return	£20,101	£20,730	£35,810	£44,808	£51,127	£172,576
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	9%	9%	16%	20%	22%	76%

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