Flat
M7
1 bed
1 bath
Lower Broughton Road, Lancashire M7
North West, England · M7
View property listing
Initial Investment
£39,100First YearProfit From Rental Income
£1,593
↗ 4%After 5 Years
Change In Property Value
£32,714
↗ 26%After 5 Years
Return On Investment
88%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,004 | £8,124 | £8,327 | £8,535 | £8,791 | £41,782 |
| Total Expenses | £7,839 | £7,897 | £7,960 | £8,025 | £8,093 | £39,815 |
| Profit Before Tax | £165 | £227 | £367 | £510 | £698 | £1,967 |
| Profit After Tax | £134 | £184 | £297 | £413 | £565 | £1,593 |
| Change In Property Value | £3,810 | £3,924 | £7,410 | £8,529 | £9,040 | £32,714 |
| Net Return | £3,944 | £4,108 | £7,707 | £8,942 | £9,606 | £34,307 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 10% | 11% | 20% | 23% | 25% | 88% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change