Terraced
EN3
4 beds
1 bath
Old Road, Enfield London EN3
East of England, England · EN3
View property listing
Initial Investment
£142,500First YearProfit From Rental Income
£41,349
↗ 29%After 5 Years
Change In Property Value
£74,791
↗ 17%After 5 Years
Return On Investment
82%
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 | £20,957 | £21,014 | £21,100 | £21,189 | £21,296 | £105,556 |
| Profit Before Tax | £9,043 | £9,436 | £10,111 | £10,802 | £11,655 | £51,048 |
| Profit After Tax | £7,325 | £7,644 | £8,190 | £8,750 | £9,441 | £41,349 |
| Change In Property Value | £6,600 | £6,699 | £15,865 | £21,112 | £24,514 | £74,791 |
| Net Return | £13,925 | £14,343 | £24,055 | £29,862 | £33,955 | £116,139 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 10% | 10% | 17% | 21% | 24% | 82% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change