Flat L22 2 beds 1 bath

Park Terrace, Bramhall Road L22

North West, England · L22

Initial Investment

First Year

£47,350First Year

Profit From Rental Income

After 5 Years

£12,153

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£39,797

↗ 26%After 5 Years

Return On Investment

110%

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	£11,940	£12,119	£12,422	£12,733	£13,115	£62,328
Total Expenses	£9,324	£9,388	£9,461	£9,536	£9,617	£47,325
Profit Before Tax	£2,616	£2,731	£2,961	£3,197	£3,498	£15,003
Profit After Tax	£2,119	£2,212	£2,399	£2,589	£2,833	£12,153
Change In Property Value	£4,635	£4,774	£9,015	£10,375	£10,998	£39,797
Net Return	£6,754	£6,986	£11,414	£12,965	£13,831	£51,950
Return From Rental Income (%)	4%	5%	5%	5%	6%	26%
Total Net Return (%)	14%	15%	24%	27%	29%	110%

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