Terraced
EN3
3 beds
2 baths
Alma Road, Enfield London EN3
East of England, England · EN3
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£24,716
↗ 18%After 5 Years
Change In Property Value
£72,241
↗ 17%After 5 Years
Return On Investment
71%
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 | £24,996 | £25,371 | £26,005 | £26,655 | £27,455 | £130,483 |
| Total Expenses | £19,861 | £19,910 | £19,985 | £20,061 | £20,151 | £99,968 |
| Profit Before Tax | £5,135 | £5,460 | £6,021 | £6,595 | £7,304 | £30,514 |
| Profit After Tax | £4,159 | £4,423 | £4,877 | £5,342 | £5,916 | £24,716 |
| Change In Property Value | £6,375 | £6,471 | £15,325 | £20,393 | £23,678 | £72,241 |
| Net Return | £10,534 | £10,894 | £20,201 | £25,734 | £29,594 | £96,957 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 8% | 8% | 15% | 19% | 22% | 71% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change