Flat
M16
1 bed
1 bath
Chester Road, West Point M16
North West, England · M16
View property listing
Initial Investment
£33,400First YearProfit From Rental Income
£2,766
↗ 8%After 5 Years
Change In Property Value
£29,798
↗ 28%After 5 Years
Return On Investment
97%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,696 | £6,796 | £6,898 | £7,071 | £7,248 | £34,709 |
| Total Expenses | £6,145 | £6,205 | £6,256 | £6,315 | £6,375 | £31,295 |
| Profit Before Tax | £552 | £592 | £643 | £756 | £872 | £3,415 |
| Profit After Tax | £447 | £479 | £521 | £612 | £707 | £2,766 |
| Change In Property Value | £3,240 | £6,118 | £7,041 | £7,464 | £5,934 | £29,798 |
| Net Return | £3,687 | £6,598 | £7,562 | £8,076 | £6,641 | £32,563 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 11% | 20% | 23% | 24% | 20% | 97% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change