Flat M15 1 bed 1 bath

St Georges Gardens, Spinners Way M15

North West, England · M15

Initial Investment

First Year

£59,500First Year

Profit From Rental Income

After 5 Years

£11,835

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£53,801

↗ 28%After 5 Years

Return On Investment

110%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,096	£12,277	£12,462	£12,773	£13,092	£62,701
Total Expenses	£9,484	£9,552	£9,611	£9,684	£9,759	£48,090
Profit Before Tax	£2,612	£2,726	£2,850	£3,089	£3,334	£14,611
Profit After Tax	£2,116	£2,208	£2,309	£2,502	£2,700	£11,835
Change In Property Value	£5,850	£11,047	£12,714	£13,477	£10,714	£53,801
Net Return	£7,966	£13,254	£15,023	£15,979	£13,414	£65,636
Return From Rental Income (%)	4%	4%	4%	4%	5%	20%
Total Net Return (%)	13%	22%	25%	27%	23%	110%

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