Terraced
EN3
3 beds
1 bath
Eagle Close, Enfield EN3
East of England, England · EN3
View property listing
Initial Investment
£149,482First YearProfit From Rental Income
£37,001
↗ 25%After 5 Years
Change In Property Value
£78,182
↗ 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 | £29,700 | £30,145 | £30,899 | £31,672 | £32,622 | £155,038 |
| Total Expenses | £21,719 | £21,775 | £21,861 | £21,949 | £22,055 | £109,357 |
| Profit Before Tax | £7,981 | £8,371 | £9,038 | £9,723 | £10,567 | £45,681 |
| Profit After Tax | £6,465 | £6,780 | £7,321 | £7,875 | £8,559 | £37,001 |
| Change In Property Value | £6,899 | £7,003 | £16,585 | £22,070 | £25,625 | £78,182 |
| Net Return | £13,364 | £13,783 | £23,906 | £29,945 | £34,185 | £115,183 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 9% | 9% | 16% | 20% | 23% | 77% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change