Flat
WN2
0 beds
0 baths
Warrington Road, Abram, Wigan WN2
North West, England · WN2
View property listing
Initial Investment
£123,250First YearProfit From Rental Income
£17,004
↗ 14%After 5 Years
Change In Property Value
£106,223
↗ 28%After 5 Years
Return On Investment
100%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,016 | £20,316 | £20,621 | £21,137 | £21,665 | £103,755 |
| Total Expenses | £16,389 | £16,469 | £16,540 | £16,634 | £16,729 | £82,762 |
| Profit Before Tax | £3,627 | £3,847 | £4,081 | £4,503 | £4,936 | £20,993 |
| Profit After Tax | £2,938 | £3,116 | £3,305 | £3,647 | £3,998 | £17,004 |
| Change In Property Value | £11,550 | £21,810 | £25,102 | £26,608 | £21,153 | £106,223 |
| Net Return | £14,488 | £24,927 | £28,407 | £30,255 | £25,151 | £123,227 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 12% | 20% | 23% | 25% | 20% | 100% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change