Flat
WN2
2 beds
1 bath
Atherton Road, Hindley Green WN2
North West, England · WN2
View property listing
Initial Investment
£372,250First YearProfit From Rental Income
£86,958
↗ 23%After 5 Years
Change In Property Value
£276,908
↗ 26%After 5 Years
Return On Investment
98%
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 | £77,400 | £78,561 | £80,525 | £82,538 | £85,014 | £404,038 |
| Total Expenses | £58,631 | £58,936 | £59,310 | £59,692 | £60,115 | £296,683 |
| Profit Before Tax | £18,769 | £19,625 | £21,215 | £22,846 | £24,899 | £107,355 |
| Profit After Tax | £15,203 | £15,896 | £17,184 | £18,506 | £20,168 | £86,958 |
| Change In Property Value | £32,250 | £33,218 | £62,726 | £72,192 | £76,523 | £276,908 |
| Net Return | £47,453 | £49,114 | £79,910 | £90,697 | £96,691 | £363,866 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 13% | 13% | 21% | 24% | 26% | 98% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change