Flat
M50
1 bed
1 bath
M50
North West, England · M50
View property listing
Initial Investment
£75,985First YearProfit From Rental Income
£15,648
↗ 21%After 5 Years
Change In Property Value
£68,962
↗ 28%After 5 Years
Return On Investment
111%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,000 | £15,225 | £15,453 | £15,840 | £16,236 | £77,754 |
| Total Expenses | £11,542 | £11,615 | £11,678 | £11,759 | £11,841 | £58,435 |
| Profit Before Tax | £3,458 | £3,610 | £3,775 | £4,081 | £4,395 | £19,318 |
| Profit After Tax | £2,801 | £2,924 | £3,058 | £3,305 | £3,560 | £15,648 |
| Change In Property Value | £7,499 | £14,160 | £16,296 | £17,274 | £13,733 | £68,962 |
| Net Return | £10,299 | £17,084 | £19,354 | £20,580 | £17,293 | £84,610 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 14% | 22% | 25% | 27% | 23% | 111% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change