Flat
M16
1 bed
1 bath
Grove House M16
North West, England · M16
View property listing
Initial Investment
£48,700First YearProfit From Rental Income
£14,078
↗ 29%After 5 Years
Change In Property Value
£40,957
↗ 26%After 5 Years
Return On Investment
113%
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 | £12,636 | £12,826 | £13,146 | £13,475 | £13,879 | £65,962 |
| Total Expenses | £9,572 | £9,637 | £9,712 | £9,789 | £9,872 | £48,581 |
| Profit Before Tax | £3,064 | £3,189 | £3,434 | £3,686 | £4,007 | £17,381 |
| Profit After Tax | £2,482 | £2,583 | £2,782 | £2,986 | £3,246 | £14,078 |
| Change In Property Value | £4,770 | £4,913 | £9,278 | £10,678 | £11,318 | £40,957 |
| Net Return | £7,252 | £7,496 | £12,059 | £13,663 | £14,564 | £55,035 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 15% | 15% | 25% | 28% | 30% | 113% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change