Flat
M16
1 bed
1 bath
Grove House M16
North West, England · M16
View property listing
Initial Investment
£48,700First YearProfit From Rental Income
£8,091
↗ 17%After 5 Years
Change In Property Value
£43,869
↗ 28%After 5 Years
Return On Investment
107%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,864 | £10,012 | £10,162 | £10,416 | £10,677 | £51,131 |
| Total Expenses | £8,102 | £8,167 | £8,223 | £8,290 | £8,359 | £41,142 |
| Profit Before Tax | £1,762 | £1,845 | £1,939 | £2,126 | £2,318 | £9,989 |
| Profit After Tax | £1,427 | £1,494 | £1,571 | £1,722 | £1,877 | £8,091 |
| Change In Property Value | £4,770 | £9,007 | £10,367 | £10,989 | £8,736 | £43,869 |
| Net Return | £6,197 | £10,502 | £11,937 | £12,711 | £10,613 | £51,960 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 13% | 22% | 25% | 26% | 22% | 107% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change