Flat M7 2 beds 2 baths

Ingeldende Court, Broughton Park M7

North West, England · M7

Initial Investment

First Year

£107,482First Year

Profit From Rental Income

After 5 Years

£18,430

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£87,567

↗ 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	£17,630	£17,708	£17,805	£17,905	£18,016	£89,062
Profit Before Tax	£3,790	£4,034	£4,480	£4,937	£5,511	£22,753
Profit After Tax	£3,070	£3,267	£3,629	£3,999	£4,464	£18,430
Change In Property Value	£10,199	£10,504	£19,836	£22,829	£24,199	£87,567
Net Return	£13,269	£13,772	£23,465	£26,829	£28,663	£105,997
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	12%	13%	22%	25%	27%	99%

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