Flat
M50
1 bed
1 bath
M50
North West, England · M50
View property listing
Initial Investment
£75,985First YearProfit From Rental Income
£8,460
↗ 11%After 5 Years
Change In Property Value
£64,384
↗ 26%After 5 Years
Return On Investment
96%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,000 | £15,225 | £15,606 | £15,996 | £16,476 | £78,302 |
| Total Expenses | £13,417 | £13,485 | £13,566 | £13,649 | £13,740 | £67,857 |
| Profit Before Tax | £1,583 | £1,740 | £2,039 | £2,347 | £2,736 | £10,445 |
| Profit After Tax | £1,282 | £1,409 | £1,652 | £1,901 | £2,216 | £8,460 |
| Change In Property Value | £7,499 | £7,723 | £14,584 | £16,785 | £17,793 | £64,384 |
| Net Return | £8,781 | £9,133 | £16,236 | £18,686 | £20,009 | £72,845 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 11% |
| Total Net Return (%) | 12% | 12% | 21% | 25% | 26% | 96% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change