Flat
M16
1 bed
1 bath
Paragon 103, 48 Seymour Grove M16
North West, England · M16
View property listing
Initial Investment
£53,500First YearProfit From Rental Income
£4,703
↗ 9%After 5 Years
Change In Property Value
£45,078
↗ 26%After 5 Years
Return On Investment
93%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,848 | £11,011 | £11,286 | £11,568 | £11,915 | £56,628 |
| Total Expenses | £10,028 | £10,090 | £10,161 | £10,233 | £10,310 | £50,822 |
| Profit Before Tax | £820 | £921 | £1,125 | £1,335 | £1,605 | £5,806 |
| Profit After Tax | £664 | £746 | £911 | £1,082 | £1,300 | £4,703 |
| Change In Property Value | £5,250 | £5,408 | £10,211 | £11,752 | £12,457 | £45,078 |
| Net Return | £5,914 | £6,153 | £11,123 | £12,834 | £13,757 | £49,781 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 11% | 12% | 21% | 24% | 26% | 93% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change