Terraced EN3 3 beds 1 bath

Windsor Road, Enfield London EN3

East of England, England · EN3

Initial Investment

First Year

£137,250First Year

Profit From Rental Income

After 5 Years

£34,032

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£72,241

↗ 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	£27,444	£27,856	£28,552	£29,266	£30,144	£143,261
Total Expenses	£20,106	£20,159	£20,239	£20,322	£20,420	£101,246
Profit Before Tax	£7,338	£7,697	£8,313	£8,944	£9,724	£42,015
Profit After Tax	£5,944	£6,234	£6,733	£7,245	£7,876	£34,032
Change In Property Value	£6,375	£6,471	£15,325	£20,393	£23,678	£72,241
Net Return	£12,319	£12,705	£22,058	£27,637	£31,554	£106,273
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	9%	9%	16%	20%	23%	77%

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