Flat
M1
1 bed
1 bath
Linter Building M1
North West, England · M1
View property listing
Initial Investment
£79,500First YearProfit From Rental Income
£19,038
↗ 24%After 5 Years
Change In Property Value
£66,973
↗ 26%After 5 Years
Return On Investment
108%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,204 | £18,477 | £18,939 | £19,412 | £19,995 | £95,027 |
| Total Expenses | £14,136 | £14,209 | £14,298 | £14,390 | £14,490 | £71,524 |
| Profit Before Tax | £4,068 | £4,268 | £4,641 | £5,023 | £5,504 | £23,504 |
| Profit After Tax | £3,295 | £3,457 | £3,759 | £4,069 | £4,459 | £19,038 |
| Change In Property Value | £7,800 | £8,034 | £15,171 | £17,460 | £18,508 | £66,973 |
| Net Return | £11,095 | £11,491 | £18,930 | £21,529 | £22,966 | £86,011 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 14% | 14% | 24% | 27% | 29% | 108% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change