Flat M14 1 bed 1 bath

Dickenson Road, Manchester M14

North West, England · M14

Initial Investment

First Year

£43,000First Year

Profit From Rental Income

After 5 Years

£10,325

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£38,626

↗ 28%After 5 Years

Return On Investment

114%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,800	£9,947	£10,096	£10,349	£10,607	£50,799
Total Expenses	£7,485	£7,549	£7,605	£7,672	£7,741	£38,052
Profit Before Tax	£2,316	£2,398	£2,491	£2,676	£2,867	£12,747
Profit After Tax	£1,876	£1,942	£2,018	£2,168	£2,322	£10,325
Change In Property Value	£4,200	£7,931	£9,128	£9,676	£7,692	£38,626
Net Return	£6,076	£9,873	£11,146	£11,843	£10,014	£48,952
Return From Rental Income (%)	4%	5%	5%	5%	5%	24%
Total Net Return (%)	14%	23%	26%	28%	23%	114%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change