Flat M7 2 beds 1 bath

St. Pauls Road, St. Pauls Rise M7

North West, England · M7

Initial Investment

First Year

£40,000First Year

Profit From Rental Income

After 5 Years

£8,302

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£33,487

↗ 26%After 5 Years

Return On Investment

104%

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	£9,360	£9,500	£9,738	£9,981	£10,281	£48,860
Total Expenses	£7,614	£7,663	£7,719	£7,777	£7,839	£38,612
Profit Before Tax	£1,746	£1,838	£2,019	£2,205	£2,442	£10,249
Profit After Tax	£1,414	£1,488	£1,635	£1,786	£1,978	£8,302
Change In Property Value	£3,900	£4,017	£7,585	£8,730	£9,254	£33,487
Net Return	£5,314	£5,505	£9,221	£10,516	£11,232	£41,788
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	13%	14%	23%	26%	28%	104%

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