Flat M16 1 bed 1 bath

Paragon House 101, 48 Seymour Grove M16

North West, England · M16

Initial Investment

First Year

£40,750First Year

Profit From Rental Income

After 5 Years

£1,531

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£34,131

↗ 26%After 5 Years

Return On Investment

88%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,220	£8,343	£8,552	£8,766	£9,029	£42,910
Total Expenses	£8,079	£8,137	£8,201	£8,266	£8,335	£41,019
Profit Before Tax	£141	£206	£351	£499	£693	£1,891
Profit After Tax	£114	£167	£284	£404	£562	£1,531
Change In Property Value	£3,975	£4,094	£7,731	£8,898	£9,432	£34,131
Net Return	£4,089	£4,261	£8,015	£9,303	£9,994	£35,662
Return From Rental Income (%)	0%	0%	1%	1%	1%	4%
Total Net Return (%)	10%	10%	20%	23%	25%	88%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change