Semi Detached
EN3
3 beds
2 baths
Keswick Drive, Enfield EN3
East of England, England · EN3
View property listing
Initial Investment
£156,500First YearProfit From Rental Income
£25,286
↗ 16%After 5 Years
Change In Property Value
£81,590
↗ 17%After 5 Years
Return On Investment
68%
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 | £27,468 | £27,880 | £28,577 | £29,291 | £30,170 | £143,387 |
| Total Expenses | £22,291 | £22,344 | £22,424 | £22,506 | £22,605 | £112,169 |
| Profit Before Tax | £5,177 | £5,537 | £6,153 | £6,785 | £7,565 | £31,217 |
| Profit After Tax | £4,194 | £4,485 | £4,984 | £5,496 | £6,128 | £25,286 |
| Change In Property Value | £7,200 | £7,308 | £17,308 | £23,032 | £26,742 | £81,590 |
| Net Return | £11,394 | £11,793 | £22,292 | £28,528 | £32,870 | £106,876 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 7% | 8% | 14% | 18% | 21% | 68% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change