Terraced EN3 2 beds 1 bath

Ordnance Road, Enfield Lock, Enfield EN3

East of England, England · EN3

Initial Investment

First Year

£116,250First Year

Profit From Rental Income

After 5 Years

£-2,967

↘ -3%After 5 Years

Change In Property Value

After 5 Years

£62,042

↗ 17%After 5 Years

Return On Investment

51%

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	£15,336	£15,566	£15,955	£16,354	£16,845	£80,056
Total Expenses	£16,515	£16,549	£16,599	£16,650	£16,710	£83,023
Profit Before Tax	£-1,179	£-983	£-644	£-296	£135	£-2,967
Profit After Tax	£-1,179	£-983	£-644	£-296	£135	£-2,967
Change In Property Value	£5,475	£5,557	£13,161	£17,514	£20,335	£62,042
Net Return	£4,296	£4,574	£12,517	£17,218	£20,470	£59,075
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-3%
Total Net Return (%)	4%	4%	11%	15%	18%	51%

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