Flat
M15
2 beds
2 baths
Lumiere, 38 City Road East, Southern Gateway M15
North West, England · M15
View property listing
Initial Investment
£64,000First YearProfit From Rental Income
£26,296
↗ 41%After 5 Years
Change In Property Value
£54,094
↗ 26%After 5 Years
Return On Investment
126%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,000 | £18,270 | £18,727 | £19,195 | £19,771 | £93,962 |
| Total Expenses | £12,132 | £12,205 | £12,293 | £12,384 | £12,484 | £61,498 |
| Profit Before Tax | £5,868 | £6,065 | £6,433 | £6,811 | £7,286 | £32,464 |
| Profit After Tax | £4,753 | £4,913 | £5,211 | £5,517 | £5,902 | £26,296 |
| Change In Property Value | £6,300 | £6,489 | £12,253 | £14,103 | £14,949 | £54,094 |
| Net Return | £11,053 | £11,402 | £17,464 | £19,619 | £20,851 | £80,390 |
| Return From Rental Income (%) | 7% | 8% | 8% | 9% | 9% | 41% |
| Total Net Return (%) | 17% | 18% | 27% | 31% | 33% | 126% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change