Flat EN1 1 bed 1 bath

Magpie Close, Enfield EN1

East of England, England · EN1

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£-4,388

↘ -7%After 5 Years

Change In Property Value

After 5 Years

£38,607

↗ 19%After 5 Years

Return On Investment

56%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,196	£8,319	£8,444	£8,655	£8,871	£42,485
Total Expenses	£9,255	£9,317	£9,370	£9,433	£9,498	£46,873
Profit Before Tax	£-1,059	£-998	£-927	£-778	£-626	£-4,388
Profit After Tax	£-1,059	£-998	£-927	£-778	£-626	£-4,388
Change In Property Value	£3,000	£7,105	£9,455	£10,978	£8,069	£38,607
Net Return	£1,941	£6,107	£8,528	£10,199	£7,442	£34,218
Return From Rental Income (%)	-2%	-2%	-2%	-1%	-1%	-7%
Total Net Return (%)	3%	10%	14%	17%	12%	56%

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