Flat
WN2
2 beds
1 bath
Ince Green Lane, Wigan WN2
North West, England · WN2
View property listing
Initial Investment
£34,000First YearProfit From Rental Income
£3,274
↗ 10%After 5 Years
Change In Property Value
£28,335
↗ 26%After 5 Years
Return On Investment
93%
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 | £7,728 | £7,844 | £8,040 | £8,241 | £8,488 | £40,341 |
| Total Expenses | £7,137 | £7,195 | £7,257 | £7,321 | £7,389 | £36,299 |
| Profit Before Tax | £591 | £649 | £783 | £920 | £1,100 | £4,043 |
| Profit After Tax | £479 | £526 | £634 | £745 | £891 | £3,274 |
| Change In Property Value | £3,300 | £3,399 | £6,418 | £7,387 | £7,830 | £28,335 |
| Net Return | £3,779 | £3,925 | £7,053 | £8,132 | £8,721 | £31,609 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 11% | 12% | 21% | 24% | 26% | 93% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change