Flat
M16
1 bed
1 bath
Chester Road, West Point M16
North West, England · M16
View property listing
Initial Investment
£33,400First YearProfit From Rental Income
£-439
↘ -1%After 5 Years
Change In Property Value
£27,820
↗ 26%After 5 Years
Return On Investment
82%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,696 | £6,796 | £6,966 | £7,141 | £7,355 | £34,954 |
| Total Expenses | £6,955 | £7,011 | £7,070 | £7,132 | £7,196 | £35,363 |
| Profit Before Tax | £-259 | £-214 | £-104 | £9 | £159 | £-409 |
| Profit After Tax | £-259 | £-214 | £-104 | £9 | £129 | £-439 |
| Change In Property Value | £3,240 | £3,337 | £6,302 | £7,253 | £7,688 | £27,820 |
| Net Return | £2,982 | £3,123 | £6,198 | £7,261 | £7,817 | £27,380 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | 9% | 9% | 19% | 22% | 23% | 82% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change