Flat M7 2 beds 1 bath

Sommerville Court, Broughton Park M7

North West, England · M7

Initial Investment

First Year

£107,500First Year

Profit From Rental Income

After 5 Years

£28,174

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£93,807

↗ 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	£15,082	£15,164	£15,237	£15,334	£15,433	£76,250
Profit Before Tax	£6,339	£6,578	£6,830	£7,285	£7,751	£34,782
Profit After Tax	£5,134	£5,328	£5,532	£5,901	£6,278	£28,174
Change In Property Value	£10,200	£19,261	£22,168	£23,498	£18,681	£93,807
Net Return	£15,334	£24,589	£27,700	£29,398	£24,959	£121,981
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