Flat
M50
0 beds
1 bath
Coming Soon M50
North West, England · M50
View property listing
Initial Investment
£42,985First YearProfit From Rental Income
£1,019
↗ 2%After 5 Years
Change In Property Value
£36,050
↗ 26%After 5 Years
Return On Investment
86%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,400 | £8,526 | £8,739 | £8,958 | £9,226 | £43,849 |
| Total Expenses | £8,393 | £8,451 | £8,515 | £8,581 | £8,651 | £42,591 |
| Profit Before Tax | £7 | £75 | £224 | £377 | £576 | £1,258 |
| Profit After Tax | £6 | £61 | £181 | £305 | £466 | £1,019 |
| Change In Property Value | £4,199 | £4,324 | £8,166 | £9,398 | £9,962 | £36,050 |
| Net Return | £4,205 | £4,385 | £8,347 | £9,703 | £10,429 | £37,069 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 10% | 10% | 19% | 23% | 24% | 86% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change