Semi Detached EN3 4 beds 2 baths

Somerset Road, Enfield EN3

East of England, England · EN3

Initial Investment

First Year

£207,250First Year

Profit From Rental Income

After 5 Years

£11,622

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£106,237

↗ 17%After 5 Years

Return On Investment

57%

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	£30,000	£30,450	£31,211	£31,992	£32,951	£156,604
Total Expenses	£28,297	£28,353	£28,440	£28,529	£28,636	£142,256
Profit Before Tax	£1,703	£2,097	£2,771	£3,462	£4,315	£14,348
Profit After Tax	£1,380	£1,698	£2,245	£2,804	£3,495	£11,622
Change In Property Value	£9,375	£9,516	£22,536	£29,989	£34,821	£106,237
Net Return	£10,755	£11,214	£24,781	£32,794	£38,316	£117,859
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	5%	5%	12%	16%	18%	57%

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