Flat
M50
0 beds
1 bath
Coming Soon M50
North West, England · M50
View property listing
Initial Investment
£42,985First YearProfit From Rental Income
£5,042
↗ 12%After 5 Years
Change In Property Value
£38,613
↗ 28%After 5 Years
Return On Investment
102%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,400 | £8,526 | £8,654 | £8,870 | £9,092 | £43,542 |
| Total Expenses | £7,343 | £7,405 | £7,459 | £7,523 | £7,588 | £37,318 |
| Profit Before Tax | £1,057 | £1,121 | £1,195 | £1,347 | £1,504 | £6,224 |
| Profit After Tax | £856 | £908 | £968 | £1,091 | £1,219 | £5,042 |
| Change In Property Value | £4,199 | £7,928 | £9,125 | £9,672 | £7,689 | £38,613 |
| Net Return | £5,055 | £8,836 | £10,092 | £10,764 | £8,908 | £43,654 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 12% | 21% | 23% | 25% | 21% | 102% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change