Semi Detached
M7
4 beds
2 baths
Brantwood Road, Broughton Park M7
North West, England · M7
View property listing
Initial Investment
£231,750First YearProfit From Rental Income
£72,787
↗ 31%After 5 Years
Change In Property Value
£191,753
↗ 28%After 5 Years
Return On Investment
114%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £43,788 | £44,445 | £45,111 | £46,239 | £47,395 | £226,979 |
| Total Expenses | £27,240 | £27,319 | £27,396 | £27,519 | £27,645 | £137,118 |
| Profit Before Tax | £16,548 | £17,126 | £17,716 | £18,721 | £19,750 | £89,861 |
| Profit After Tax | £13,404 | £13,872 | £14,350 | £15,164 | £15,998 | £72,787 |
| Change In Property Value | £20,850 | £39,372 | £45,313 | £48,032 | £38,186 | £191,753 |
| Net Return | £34,254 | £53,244 | £59,663 | £63,196 | £54,183 | £264,540 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 15% | 23% | 26% | 27% | 23% | 114% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change