Flat
M50
0 beds
1 bath
M50
North West, England · M50
View property listing
Initial Investment
£47,498First YearProfit From Rental Income
£2,027
↗ 4%After 5 Years
Change In Property Value
£39,925
↗ 26%After 5 Years
Return On Investment
88%
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 | £9,300 | £9,439 | £9,675 | £9,917 | £10,215 | £48,547 |
| Total Expenses | £9,079 | £9,139 | £9,206 | £9,274 | £9,346 | £46,045 |
| Profit Before Tax | £221 | £300 | £470 | £643 | £868 | £2,502 |
| Profit After Tax | £179 | £243 | £380 | £521 | £703 | £2,027 |
| Change In Property Value | £4,650 | £4,789 | £9,044 | £10,409 | £11,033 | £39,925 |
| Net Return | £4,829 | £5,032 | £9,424 | £10,930 | £11,737 | £41,952 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 10% | 11% | 20% | 23% | 25% | 88% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change