Terraced
EN3
3 beds
1 bath
Lombard Avenue, Enfield EN3
East of England, England · EN3
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£38,282
↗ 25%After 5 Years
Change In Property Value
£80,740
↗ 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 | £30,672 | £31,132 | £31,910 | £32,708 | £33,689 | £160,112 |
| Total Expenses | £22,413 | £22,470 | £22,559 | £22,650 | £22,758 | £112,850 |
| Profit Before Tax | £8,259 | £8,662 | £9,351 | £10,058 | £10,931 | £47,262 |
| Profit After Tax | £6,690 | £7,016 | £7,575 | £8,147 | £8,854 | £38,282 |
| Change In Property Value | £7,125 | £7,232 | £17,127 | £22,792 | £26,464 | £80,740 |
| Net Return | £13,815 | £14,248 | £24,702 | £30,939 | £35,318 | £119,022 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 9% | 9% | 16% | 20% | 23% | 77% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change