Flat
M7
2 beds
1 bath
Old Hall Road, Lakeside Court M7
North West, England · M7
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£23,419
↗ 25%After 5 Years
Change In Property Value
£77,277
↗ 26%After 5 Years
Return On Investment
108%
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 | £21,600 | £21,924 | £22,472 | £23,034 | £23,725 | £112,755 |
| Total Expenses | £16,563 | £16,652 | £16,761 | £16,872 | £16,994 | £83,842 |
| Profit Before Tax | £5,038 | £5,272 | £5,711 | £6,162 | £6,731 | £28,913 |
| Profit After Tax | £4,080 | £4,270 | £4,626 | £4,991 | £5,452 | £23,419 |
| Change In Property Value | £9,000 | £9,270 | £17,505 | £20,146 | £21,355 | £77,277 |
| Net Return | £13,080 | £13,540 | £22,131 | £25,138 | £26,807 | £100,696 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 14% | 14% | 24% | 27% | 29% | 108% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change