Semi Detached
EN2
3 beds
1 bath
Manor Road, Enfield EN2
East of England, England · EN2
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£29,290
↗ 16%After 5 Years
Change In Property Value
£93,488
↗ 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 | £31,476 | £31,948 | £32,747 | £33,566 | £34,572 | £164,309 |
| Total Expenses | £25,469 | £25,528 | £25,618 | £25,711 | £25,822 | £128,148 |
| Profit Before Tax | £6,007 | £6,421 | £7,129 | £7,855 | £8,750 | £36,161 |
| Profit After Tax | £4,866 | £5,201 | £5,774 | £6,362 | £7,088 | £29,290 |
| Change In Property Value | £8,250 | £8,374 | £19,832 | £26,391 | £30,642 | £93,488 |
| Net Return | £13,116 | £13,574 | £25,606 | £32,753 | £37,730 | £122,779 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 7% | 7% | 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