Flat M7 2 beds 2 baths

Ingeldende Court, Broughton Park M7

North West, England · M7

Initial Investment

First Year

£107,482First Year

Profit From Rental Income

After 5 Years

£28,180

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£93,793

↗ 28%After 5 Years

Return On Investment

113%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,420	£21,741	£22,067	£22,619	£23,185	£111,032
Total Expenses	£15,080	£15,162	£15,236	£15,333	£15,432	£76,242
Profit Before Tax	£6,340	£6,579	£6,832	£7,286	£7,753	£34,790
Profit After Tax	£5,135	£5,329	£5,534	£5,902	£6,280	£28,180
Change In Property Value	£10,199	£19,258	£22,164	£23,494	£18,678	£93,793
Net Return	£15,334	£24,587	£27,698	£29,396	£24,958	£121,973
Return From Rental Income (%)	5%	5%	5%	5%	6%	26%
Total Net Return (%)	14%	23%	26%	27%	23%	113%

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