Flat
L1
2 beds
2 baths
L1
North West, England · L1
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£17,054
↗ 31%After 5 Years
Change In Property Value
£49,663
↗ 28%After 5 Years
Return On Investment
121%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,960 | £13,154 | £13,352 | £13,686 | £14,028 | £67,179 |
| Total Expenses | £9,088 | £9,157 | £9,218 | £9,293 | £9,370 | £46,125 |
| Profit Before Tax | £3,873 | £3,997 | £4,134 | £4,393 | £4,658 | £21,055 |
| Profit After Tax | £3,137 | £3,238 | £3,349 | £3,558 | £3,773 | £17,054 |
| Change In Property Value | £5,400 | £10,197 | £11,736 | £12,440 | £9,890 | £49,663 |
| Net Return | £8,537 | £13,435 | £15,084 | £15,998 | £13,663 | £66,717 |
| Return From Rental Income (%) | 6% | 6% | 6% | 6% | 7% | 31% |
| Total Net Return (%) | 16% | 24% | 27% | 29% | 25% | 121% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change