Flat
M50
2 beds
2 baths
Pilgrims Way, Ladywell Point M50
North West, England · M50
View property listing
Initial Investment
£40,000First YearProfit From Rental Income
£294
↗ 1%After 5 Years
Change In Property Value
£33,487
↗ 26%After 5 Years
Return On Investment
84%
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 | £7,800 | £7,917 | £8,115 | £8,318 | £8,567 | £40,717 |
| Total Expenses | £7,938 | £7,995 | £8,058 | £8,122 | £8,190 | £40,304 |
| Profit Before Tax | £-138 | £-78 | £57 | £195 | £377 | £413 |
| Profit After Tax | £-138 | £-78 | £46 | £158 | £306 | £294 |
| Change In Property Value | £3,900 | £4,017 | £7,585 | £8,730 | £9,254 | £33,487 |
| Net Return | £3,762 | £3,939 | £7,631 | £8,888 | £9,560 | £33,780 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 9% | 10% | 19% | 22% | 24% | 84% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change