Flat M16 1 bed 1 bath

Paragon 103, 48 Seymour Grove M16

North West, England · M16

Initial Investment

First Year

£50,500First Year

Profit From Rental Income

After 5 Years

£14,941

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£42,502

↗ 26%After 5 Years

Return On Investment

114%

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	£13,116	£13,313	£13,646	£13,987	£14,406	£68,467
Total Expenses	£9,858	£9,924	£10,000	£10,078	£10,162	£50,022
Profit Before Tax	£3,258	£3,389	£3,646	£3,909	£4,244	£18,445
Profit After Tax	£2,639	£2,745	£2,953	£3,166	£3,437	£14,941
Change In Property Value	£4,950	£5,099	£9,628	£11,081	£11,745	£42,502
Net Return	£7,589	£7,844	£12,581	£14,247	£15,183	£57,443
Return From Rental Income (%)	5%	5%	6%	6%	7%	30%
Total Net Return (%)	15%	16%	25%	28%	30%	114%

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