Terraced
EN3
2 beds
1 bath
Alma Road, Enfield, Greater London EN3
East of England, England · EN3
View property listing
Initial Investment
£123,250First YearProfit From Rental Income
£18,220
↗ 15%After 5 Years
Change In Property Value
£65,442
↗ 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 | £21,600 | £21,924 | £22,472 | £23,034 | £23,725 | £112,755 |
| Total Expenses | £17,935 | £17,979 | £18,044 | £18,111 | £18,191 | £90,261 |
| Profit Before Tax | £3,665 | £3,945 | £4,428 | £4,922 | £5,534 | £22,494 |
| Profit After Tax | £2,969 | £3,196 | £3,586 | £3,987 | £4,482 | £18,220 |
| Change In Property Value | £5,775 | £5,862 | £13,882 | £18,473 | £21,450 | £65,442 |
| Net Return | £8,744 | £9,057 | £17,469 | £22,461 | £25,932 | £83,662 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 7% | 7% | 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