Flat
M7
2 beds
1 bath
Sommerville Court, Broughton Park M7
North West, England · M7
View property listing
Initial Investment
£107,500First YearProfit From Rental Income
£18,422
↗ 17%After 5 Years
Change In Property Value
£87,580
↗ 26%After 5 Years
Return On Investment
99%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £21,420 | £21,741 | £22,285 | £22,842 | £23,527 | £111,815 |
| Total Expenses | £17,632 | £17,710 | £17,807 | £17,907 | £18,018 | £89,072 |
| Profit Before Tax | £3,789 | £4,032 | £4,478 | £4,935 | £5,510 | £22,743 |
| Profit After Tax | £3,069 | £3,266 | £3,627 | £3,998 | £4,463 | £18,422 |
| Change In Property Value | £10,200 | £10,506 | £19,839 | £22,833 | £24,203 | £87,580 |
| Net Return | £13,269 | £13,772 | £23,466 | £26,830 | £28,665 | £106,002 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 12% | 13% | 22% | 25% | 27% | 99% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change