Flat EN1 1 bed 1 bath

Lingfield Close, Enfield, Middlesex EN1

East of England, England · EN1

Initial Investment

First Year

£79,500First Year

Profit From Rental Income

After 5 Years

£-2,564

↘ -3%After 5 Years

Change In Property Value

After 5 Years

£50,188

↗ 19%After 5 Years

Return On Investment

60%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,656	£10,816	£10,978	£11,253	£11,534	£55,236
Total Expenses	£11,431	£11,497	£11,554	£11,624	£11,694	£57,800
Profit Before Tax	£-775	£-681	£-576	£-371	£-161	£-2,564
Profit After Tax	£-775	£-681	£-576	£-371	£-161	£-2,564
Change In Property Value	£3,900	£9,237	£12,291	£14,271	£10,489	£50,188
Net Return	£3,125	£8,555	£11,715	£13,900	£10,329	£47,624
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-3%
Total Net Return (%)	4%	11%	15%	17%	13%	60%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change