Flat
L3
2 beds
1 bath
Ellerman Road, City Centre L3
North West, England · L3
View property listing
Initial Investment
£47,500First YearProfit From Rental Income
£3,807
↗ 8%After 5 Years
Change In Property Value
£39,926
↗ 26%After 5 Years
Return On Investment
92%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,768 | £9,915 | £10,162 | £10,416 | £10,729 | £50,990 |
| Total Expenses | £9,126 | £9,187 | £9,255 | £9,324 | £9,398 | £46,290 |
| Profit Before Tax | £642 | £727 | £908 | £1,092 | £1,331 | £4,700 |
| Profit After Tax | £520 | £589 | £735 | £885 | £1,078 | £3,807 |
| Change In Property Value | £4,650 | £4,790 | £9,044 | £10,409 | £11,034 | £39,926 |
| Net Return | £5,170 | £5,379 | £9,779 | £11,294 | £12,112 | £43,733 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 11% | 11% | 21% | 24% | 25% | 92% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change