Terraced EN3 3 beds 2 baths

Hunts Mead, Enfield, Middlesex EN3

East of England, England · EN3

Initial Investment

First Year

£181,000First Year

Profit From Rental Income

After 5 Years

£44,680

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£93,488

↗ 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	£35,520	£36,053	£36,954	£37,878	£39,014	£185,419
Total Expenses	£25,873	£25,938	£26,039	£26,142	£26,267	£130,259
Profit Before Tax	£9,647	£10,115	£10,915	£11,736	£12,748	£55,160
Profit After Tax	£7,814	£8,193	£8,841	£9,506	£10,326	£44,680
Change In Property Value	£8,250	£8,374	£19,832	£26,391	£30,642	£93,488
Net Return	£16,064	£16,567	£28,673	£35,896	£40,968	£138,168
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	9%	9%	16%	20%	23%	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