Flat
L2
1 bed
1 bath
Unit 102, The Strand L2
North West, England · L2
View property listing
Initial Investment
£43,000First YearProfit From Rental Income
£10,839
↗ 25%After 5 Years
Change In Property Value
£38,626
↗ 28%After 5 Years
Return On Investment
115%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,936 | £10,085 | £10,236 | £10,492 | £10,755 | £51,504 |
| Total Expenses | £7,498 | £7,563 | £7,619 | £7,687 | £7,755 | £38,122 |
| Profit Before Tax | £2,438 | £2,522 | £2,617 | £2,806 | £2,999 | £13,382 |
| Profit After Tax | £1,975 | £2,043 | £2,120 | £2,273 | £2,429 | £10,839 |
| Change In Property Value | £4,200 | £7,931 | £9,128 | £9,676 | £7,692 | £38,626 |
| Net Return | £6,175 | £9,974 | £11,248 | £11,948 | £10,121 | £49,466 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 14% | 23% | 26% | 28% | 24% | 115% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change