Flat
M16
1 bed
1 bath
Paragon House 101, 48 Seymour Grove M16
North West, England · M16
View property listing
Initial Investment
£40,750First YearProfit From Rental Income
£10,345
↗ 25%After 5 Years
Change In Property Value
£34,131
↗ 26%After 5 Years
Return On Investment
109%
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 | £10,536 | £10,694 | £10,961 | £11,235 | £11,572 | £54,999 |
| Total Expenses | £8,311 | £8,372 | £8,442 | £8,513 | £8,590 | £42,228 |
| Profit Before Tax | £2,225 | £2,322 | £2,519 | £2,722 | £2,983 | £12,771 |
| Profit After Tax | £1,803 | £1,881 | £2,041 | £2,205 | £2,416 | £10,345 |
| Change In Property Value | £3,975 | £4,094 | £7,731 | £8,898 | £9,432 | £34,131 |
| Net Return | £5,778 | £5,975 | £9,772 | £11,103 | £11,848 | £44,475 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 14% | 15% | 24% | 27% | 29% | 109% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change