Terraced EN2 4 beds 2 baths

Colonels Walk The Ridgeway, Enfield EN2

East of England, England · EN2

Initial Investment

First Year

£224,750First Year

Profit From Rental Income

After 5 Years

£55,282

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£114,736

↗ 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	£43,584	£44,238	£45,344	£46,477	£47,872	£227,514
Total Expenses	£31,639	£31,716	£31,837	£31,962	£32,112	£159,265
Profit Before Tax	£11,945	£12,522	£13,506	£14,516	£15,760	£68,249
Profit After Tax	£9,675	£10,143	£10,940	£11,758	£12,766	£55,282
Change In Property Value	£10,125	£10,277	£24,339	£32,388	£37,606	£114,736
Net Return	£19,800	£20,420	£35,279	£44,146	£50,372	£170,017
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