Flat M7 1 bed 1 bath

Lower Broughton Road, Lancashire M7

North West, England · M7

Initial Investment

First Year

£39,100First Year

Profit From Rental Income

After 5 Years

£5,233

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£35,040

↗ 28%After 5 Years

Return On Investment

103%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,004	£8,124	£8,246	£8,452	£8,663	£41,489
Total Expenses	£6,887	£6,949	£7,002	£7,064	£7,128	£35,029
Profit Before Tax	£1,117	£1,175	£1,244	£1,388	£1,535	£6,460
Profit After Tax	£905	£952	£1,008	£1,124	£1,244	£5,233
Change In Property Value	£3,810	£7,195	£8,280	£8,777	£6,978	£35,040
Net Return	£4,715	£8,147	£9,288	£9,901	£8,221	£40,272
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	12%	21%	24%	25%	21%	103%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change