Detached
M7
6 beds
4 baths
Denewood, Upper Park Road, Broughton Park M7
North West, England · M7
View property listing
Initial Investment
£294,750First YearProfit From Rental Income
£47,074
↗ 16%After 5 Years
Change In Property Value
£225,390
↗ 26%After 5 Years
Return On Investment
92%
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 | £49,872 | £50,620 | £51,886 | £53,183 | £54,778 | £260,339 |
| Total Expenses | £40,203 | £40,289 | £40,426 | £40,567 | £40,737 | £202,223 |
| Profit Before Tax | £9,669 | £10,331 | £11,459 | £12,616 | £14,041 | £58,116 |
| Profit After Tax | £7,832 | £8,368 | £9,282 | £10,219 | £11,373 | £47,074 |
| Change In Property Value | £26,250 | £27,038 | £51,056 | £58,761 | £62,286 | £225,390 |
| Net Return | £34,082 | £35,406 | £60,338 | £68,979 | £73,659 | £272,464 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 12% | 12% | 20% | 23% | 25% | 92% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change