Flat
M7
1 bed
1 bath
Oriel Gardens M7
North West, England · M7
View property listing
Initial Investment
£36,400First YearProfit From Rental Income
£-724
↘ -2%After 5 Years
Change In Property Value
£30,395
↗ 26%After 5 Years
Return On Investment
82%
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 | £8,496 | £8,623 | £8,839 | £9,060 | £9,332 | £44,350 |
| Total Expenses | £8,831 | £8,920 | £9,012 | £9,107 | £9,204 | £45,075 |
| Profit Before Tax | £-335 | £-296 | £-173 | £-47 | £127 | £-724 |
| Profit After Tax | £-335 | £-296 | £-173 | £-47 | £127 | £-724 |
| Change In Property Value | £3,540 | £3,646 | £6,885 | £7,924 | £8,400 | £30,395 |
| Net Return | £3,205 | £3,350 | £6,712 | £7,877 | £8,527 | £29,671 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -2% |
| Total Net Return (%) | 9% | 9% | 18% | 22% | 23% | 82% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change