Flat
M16
1 bed
1 bath
Chester Road, West Point M16
North West, England · M16
View property listing
Initial Investment
£33,400First YearProfit From Rental Income
£6,884
↗ 21%After 5 Years
Change In Property Value
£27,820
↗ 26%After 5 Years
Return On Investment
104%
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 | £8,592 | £8,721 | £8,939 | £9,162 | £9,437 | £44,851 |
| Total Expenses | £7,144 | £7,203 | £7,268 | £7,334 | £7,404 | £36,353 |
| Profit Before Tax | £1,448 | £1,518 | £1,671 | £1,828 | £2,033 | £8,498 |
| Profit After Tax | £1,173 | £1,229 | £1,354 | £1,481 | £1,647 | £6,884 |
| Change In Property Value | £3,240 | £3,337 | £6,302 | £7,253 | £7,688 | £27,820 |
| Net Return | £4,413 | £4,567 | £7,655 | £8,734 | £9,335 | £34,703 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 13% | 14% | 23% | 26% | 28% | 104% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change