Detached EN8 2 beds 1 bath

Cecil Road, Cheshunt, Waltham Cross EN8

East of England, England · EN8

Initial Investment

First Year

£107,500First Year

Profit From Rental Income

After 5 Years

£6,637

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£57,793

↗ 17%After 5 Years

Return On Investment

60%

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	£16,656	£16,906	£17,328	£17,762	£18,295	£86,947
Total Expenses	£15,655	£15,692	£15,745	£15,799	£15,863	£78,753
Profit Before Tax	£1,001	£1,214	£1,584	£1,963	£2,432	£8,194
Profit After Tax	£811	£984	£1,283	£1,590	£1,970	£6,637
Change In Property Value	£5,100	£5,177	£12,260	£16,314	£18,943	£57,793
Net Return	£5,911	£6,160	£13,543	£17,904	£20,912	£64,430
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	5%	6%	13%	17%	19%	60%

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