Flat
M50
2 beds
2 baths
Pilgrims Way, Ladywell Point M50
North West, England · M50
View property listing
Initial Investment
£40,000First YearProfit From Rental Income
£4,071
↗ 10%After 5 Years
Change In Property Value
£35,867
↗ 28%After 5 Years
Return On Investment
100%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,800 | £7,917 | £8,036 | £8,237 | £8,443 | £40,432 |
| Total Expenses | £6,963 | £7,024 | £7,077 | £7,139 | £7,202 | £35,406 |
| Profit Before Tax | £837 | £893 | £958 | £1,097 | £1,240 | £5,026 |
| Profit After Tax | £678 | £723 | £776 | £889 | £1,004 | £4,071 |
| Change In Property Value | £3,900 | £7,365 | £8,476 | £8,984 | £7,143 | £35,867 |
| Net Return | £4,578 | £8,087 | £9,252 | £9,873 | £8,147 | £39,938 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 11% | 20% | 23% | 25% | 20% | 100% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change