Terraced EN3 2 beds 1 bath

King Edwards Road, Enfield, Middlesex EN3

East of England, England · EN3

Initial Investment

First Year

£128,500First Year

Profit From Rental Income

After 5 Years

£31,884

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£67,992

↗ 17%After 5 Years

Return On Investment

78%

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	£25,824	£26,211	£26,867	£27,538	£28,364	£134,805
Total Expenses	£18,952	£19,003	£19,079	£19,157	£19,250	£95,441
Profit Before Tax	£6,872	£7,209	£7,788	£8,381	£9,114	£39,363
Profit After Tax	£5,566	£5,839	£6,308	£6,789	£7,382	£31,884
Change In Property Value	£6,000	£6,090	£14,423	£19,193	£22,285	£67,992
Net Return	£11,566	£11,929	£20,731	£25,982	£29,668	£99,876
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	9%	9%	16%	20%	23%	78%

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