Flat
M50
2 beds
2 baths
Furness Quay, Northill Apartments M50
North West, England · M50
View property listing
Initial Investment
£70,000First YearProfit From Rental Income
£13,713
↗ 20%After 5 Years
Change In Property Value
£63,458
↗ 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 | £13,800 | £14,007 | £14,217 | £14,573 | £14,937 | £71,533 |
| Total Expenses | £10,780 | £10,851 | £10,913 | £10,990 | £11,069 | £54,604 |
| Profit Before Tax | £3,020 | £3,156 | £3,304 | £3,582 | £3,867 | £16,930 |
| Profit After Tax | £2,446 | £2,556 | £2,676 | £2,902 | £3,133 | £13,713 |
| Change In Property Value | £6,900 | £13,030 | £14,996 | £15,896 | £12,637 | £63,458 |
| Net Return | £9,346 | £15,586 | £17,672 | £18,797 | £15,770 | £77,171 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 20% |
| Total Net Return (%) | 13% | 22% | 25% | 27% | 23% | 110% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change