Flat
L1
1 bed
1 bath
L1
North West, England · L1
View property listing
Initial Investment
£36,985First YearProfit From Rental Income
£5,146
↗ 14%After 5 Years
Change In Property Value
£30,898
↗ 26%After 5 Years
Return On Investment
97%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,640 | £8,770 | £8,989 | £9,214 | £9,490 | £45,102 |
| Total Expenses | £7,623 | £7,682 | £7,747 | £7,813 | £7,883 | £38,749 |
| Profit Before Tax | £1,017 | £1,088 | £1,242 | £1,400 | £1,606 | £6,353 |
| Profit After Tax | £824 | £881 | £1,006 | £1,134 | £1,301 | £5,146 |
| Change In Property Value | £3,599 | £3,706 | £6,999 | £8,055 | £8,539 | £30,898 |
| Net Return | £4,422 | £4,587 | £8,005 | £9,190 | £9,840 | £36,044 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 4% | 14% |
| Total Net Return (%) | 12% | 12% | 22% | 25% | 27% | 97% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change