Flat
M14
2 beds
1 bath
Hart Road, Manchester, Greater Manchester M14
North West, England · M14
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£15,694
↗ 29%After 5 Years
Change In Property Value
£49,663
↗ 28%After 5 Years
Return On Investment
119%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,600 | £12,789 | £12,981 | £13,305 | £13,638 | £65,313 |
| Total Expenses | £9,052 | £9,120 | £9,181 | £9,255 | £9,331 | £45,938 |
| Profit Before Tax | £3,549 | £3,669 | £3,800 | £4,050 | £4,307 | £19,375 |
| Profit After Tax | £2,874 | £2,972 | £3,078 | £3,281 | £3,489 | £15,694 |
| Change In Property Value | £5,400 | £10,197 | £11,736 | £12,440 | £9,890 | £49,663 |
| Net Return | £8,274 | £13,169 | £14,814 | £15,721 | £13,379 | £65,356 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 29% |
| Total Net Return (%) | 15% | 24% | 27% | 29% | 24% | 119% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change