Flat
M41
1 bed
1 bath
M41
Initial Investment
£68,679First YearProfit From Rental Income
£7,632
↗ 11%After 5 Years
Change In Property Value
£28,003
↗ 20%After 5 Years
Return On Investment
52%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,152 | £10,355 | £10,614 | £10,879 | £11,151 | £53,151 |
| Total Expenses | £8,609 | £8,676 | £8,744 | £8,815 | £8,885 | £43,729 |
| Profit Before Tax | £1,543 | £1,679 | £1,869 | £2,064 | £2,267 | £9,422 |
| Profit After Tax | £1,250 | £1,360 | £1,514 | £1,672 | £1,836 | £7,632 |
| Change In Property Value | £2,820 | £2,876 | £5,868 | £7,628 | £8,811 | £28,003 |
| Net Return | £4,070 | £4,237 | £7,382 | £9,300 | £10,646 | £35,635 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 6% | 6% | 11% | 14% | 16% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change