Flat
M16
1 bed
1 bath
Grove House M16
North West, England · M16
View property listing
Initial Investment
£48,700First YearProfit From Rental Income
£3,529
↗ 7%After 5 Years
Change In Property Value
£40,957
↗ 26%After 5 Years
Return On Investment
91%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,864 | £10,012 | £10,262 | £10,519 | £10,834 | £51,491 |
| Total Expenses | £9,295 | £9,356 | £9,424 | £9,493 | £9,567 | £47,134 |
| Profit Before Tax | £569 | £656 | £839 | £1,026 | £1,267 | £4,357 |
| Profit After Tax | £461 | £532 | £679 | £831 | £1,026 | £3,529 |
| Change In Property Value | £4,770 | £4,913 | £9,278 | £10,678 | £11,318 | £40,957 |
| Net Return | £5,231 | £5,445 | £9,957 | £11,509 | £12,345 | £44,486 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 11% | 11% | 20% | 24% | 25% | 91% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change