Flat
M14
1 bed
1 bath
Landcross Road, Manchester, Greater Manchester M14
North West, England · M14
View property listing
Initial Investment
£38,500First YearProfit From Rental Income
£8,312
↗ 22%After 5 Years
Change In Property Value
£34,488
↗ 28%After 5 Years
Return On Investment
111%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,750 | £8,881 | £9,014 | £9,240 | £9,471 | £45,356 |
| Total Expenses | £6,897 | £6,960 | £7,014 | £7,079 | £7,144 | £35,094 |
| Profit Before Tax | £1,853 | £1,921 | £2,000 | £2,161 | £2,326 | £10,262 |
| Profit After Tax | £1,501 | £1,556 | £1,620 | £1,751 | £1,884 | £8,312 |
| Change In Property Value | £3,750 | £7,081 | £8,150 | £8,639 | £6,868 | £34,488 |
| Net Return | £5,251 | £8,637 | £9,770 | £10,389 | £8,752 | £42,800 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 14% | 22% | 25% | 27% | 23% | 111% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change