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

£-11,958

↘ -15%After 5 Years

Change In Property Value

After 5 Years

£44,195

↗ 17%After 5 Years

Return On Investment

41%

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	£11,086	£11,363	£11,704	£55,626
Total Expenses	£13,381	£13,443	£13,513	£13,585	£13,661	£67,583
Profit Before Tax	£-2,725	£-2,627	£-2,427	£-2,221	£-1,957	£-11,958
Profit After Tax	£-2,725	£-2,627	£-2,427	£-2,221	£-1,957	£-11,958
Change In Property Value	£3,900	£3,959	£9,375	£12,476	£14,485	£44,195
Net Return	£1,175	£1,331	£6,948	£10,254	£12,528	£32,237
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-2%	-15%
Total Net Return (%)	1%	2%	9%	13%	16%	41%

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