Flat M7 1 bed 1 bath

Lower Broughton Road, Lancashire M7

North West, England · M7

Initial Investment

First Year

£39,100First Year

Profit From Rental Income

After 5 Years

£5,931

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£32,714

↗ 26%After 5 Years

Return On Investment

99%

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	£9,144	£9,281	£9,513	£9,751	£10,044	£47,733
Total Expenses	£7,953	£8,013	£8,079	£8,147	£8,219	£40,410
Profit Before Tax	£1,191	£1,268	£1,434	£1,604	£1,825	£7,323
Profit After Tax	£965	£1,027	£1,162	£1,300	£1,478	£5,931
Change In Property Value	£3,810	£3,924	£7,410	£8,529	£9,040	£32,714
Net Return	£4,775	£4,952	£8,572	£9,828	£10,519	£38,645
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	12%	13%	22%	25%	27%	99%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change