Flat M16 1 bed 1 bath

Paragon 103, 48 Seymour Grove M16

North West, England · M16

Initial Investment

First Year

£50,500First Year

Profit From Rental Income

After 5 Years

£3,981

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£42,502

↗ 26%After 5 Years

Return On Investment

92%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,236	£10,390	£10,649	£10,916	£11,243	£53,433
Total Expenses	£9,570	£9,631	£9,700	£9,771	£9,846	£48,518
Profit Before Tax	£666	£758	£949	£1,145	£1,397	£4,915
Profit After Tax	£539	£614	£769	£927	£1,131	£3,981
Change In Property Value	£4,950	£5,099	£9,628	£11,081	£11,745	£42,502
Net Return	£5,489	£5,713	£10,396	£12,008	£12,877	£46,483
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	11%	11%	21%	24%	25%	92%

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