Terraced EN3 3 beds 2 baths

Greenwood Avenue, Enfield EN3

East of England, England · EN3

Initial Investment

First Year

£151,250First Year

Profit From Rental Income

After 5 Years

£37,423

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£79,040

↗ 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	£30,024	£30,474	£31,236	£32,017	£32,978	£156,729
Total Expenses	£21,951	£22,008	£22,095	£22,184	£22,291	£110,528
Profit Before Tax	£8,073	£8,467	£9,141	£9,833	£10,687	£46,201
Profit After Tax	£6,539	£6,858	£7,405	£7,965	£8,657	£37,423
Change In Property Value	£6,975	£7,080	£16,767	£22,312	£25,907	£79,040
Net Return	£13,514	£13,938	£24,172	£30,277	£34,563	£116,463
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