Flat M7 2 beds 2 baths

Ingeldende Court, Broughton Park M7

North West, England · M7

Initial Investment

First Year

£107,482First Year

Profit From Rental Income

After 5 Years

£26,268

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£87,567

↗ 26%After 5 Years

Return On Investment

106%

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	£24,480	£24,847	£25,468	£26,105	£26,888	£127,789
Total Expenses	£18,836	£18,939	£19,063	£19,191	£19,331	£95,359
Profit Before Tax	£5,644	£5,908	£6,405	£6,914	£7,557	£32,430
Profit After Tax	£4,572	£4,786	£5,188	£5,601	£6,122	£26,268
Change In Property Value	£10,199	£10,504	£19,836	£22,829	£24,199	£87,567
Net Return	£14,771	£15,290	£25,024	£28,430	£30,321	£113,835
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	14%	14%	23%	26%	28%	106%

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