Flat
M6
1 bed
1 bath
Voltaire Avenue, St. James Court M6
North West, England · M6
View property listing
Initial Investment
£40,000First YearProfit From Rental Income
£2,298
↗ 6%After 5 Years
Change In Property Value
£33,487
↗ 26%After 5 Years
Return On Investment
89%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,316 | £8,441 | £8,652 | £8,868 | £9,134 | £43,411 |
| Total Expenses | £7,989 | £8,048 | £8,112 | £8,177 | £8,247 | £40,573 |
| Profit Before Tax | £327 | £393 | £540 | £691 | £887 | £2,838 |
| Profit After Tax | £265 | £318 | £437 | £559 | £719 | £2,298 |
| Change In Property Value | £3,900 | £4,017 | £7,585 | £8,730 | £9,254 | £33,487 |
| Net Return | £4,165 | £4,335 | £8,023 | £9,290 | £9,973 | £35,785 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 10% | 11% | 20% | 23% | 25% | 89% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change