Terraced EN3 2 beds 1 bath

Nelson Road, Enfield EN3

East of England, England · EN3

Initial Investment

First Year

£114,500First Year

Profit From Rental Income

After 5 Years

£31,371

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£61,192

↗ 17%After 5 Years

Return On Investment

81%

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	£24,000	£24,360	£24,969	£25,593	£26,361	£125,283
Total Expenses	£17,183	£17,231	£17,302	£17,376	£17,463	£86,554
Profit Before Tax	£6,817	£7,129	£7,667	£8,218	£8,898	£38,729
Profit After Tax	£5,522	£5,775	£6,210	£6,656	£7,207	£31,371
Change In Property Value	£5,400	£5,481	£12,981	£17,274	£20,057	£61,192
Net Return	£10,922	£11,256	£19,191	£23,930	£27,264	£92,563
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	10%	10%	17%	21%	24%	81%

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