Flat M8 2 beds 1 bath

Haversham Court, Middleton Road M8

North West, England · M8

Initial Investment

First Year

£43,000First Year

Profit From Rental Income

After 5 Years

£6,078

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£38,626

↗ 28%After 5 Years

Return On Investment

104%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,676	£8,806	£8,938	£9,162	£9,391	£44,973
Total Expenses	£7,372	£7,435	£7,489	£7,553	£7,619	£37,469
Profit Before Tax	£1,304	£1,371	£1,449	£1,608	£1,772	£7,504
Profit After Tax	£1,056	£1,111	£1,174	£1,303	£1,435	£6,078
Change In Property Value	£4,200	£7,931	£9,128	£9,676	£7,692	£38,626
Net Return	£5,256	£9,042	£10,301	£10,978	£9,127	£44,704
Return From Rental Income (%)	2%	3%	3%	3%	3%	14%
Total Net Return (%)	12%	21%	24%	26%	21%	104%

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