Flat
OL15
3 beds
1 bath
Smithy Bridge Road, Littleborough, Greater Manchester OL15
Initial Investment
£68,200First YearProfit From Rental Income
£6,602
↗ 10%After 5 Years
Change In Property Value
£27,804
↗ 20%After 5 Years
Return On Investment
50%
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 | £9,840 | £10,037 | £10,288 | £10,545 | £10,809 | £51,518 |
| Total Expenses | £8,539 | £8,604 | £8,672 | £8,742 | £8,811 | £43,368 |
| Profit Before Tax | £1,302 | £1,433 | £1,615 | £1,803 | £1,998 | £8,150 |
| Profit After Tax | £1,054 | £1,160 | £1,309 | £1,461 | £1,618 | £6,602 |
| Change In Property Value | £2,800 | £2,856 | £5,826 | £7,574 | £8,748 | £27,804 |
| Net Return | £3,854 | £4,016 | £7,135 | £9,035 | £10,366 | £34,406 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 6% | 6% | 10% | 13% | 15% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change