Flat
M14
1 bed
1 bath
Egerton Road, Manchester, Greater Manchester M14
North West, England · M14
View property listing
Initial Investment
£34,000First YearProfit From Rental Income
£6,299
↗ 19%After 5 Years
Change In Property Value
£30,349
↗ 28%After 5 Years
Return On Investment
108%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,700 | £7,816 | £7,933 | £8,131 | £8,334 | £39,914 |
| Total Expenses | £6,309 | £6,371 | £6,424 | £6,485 | £6,548 | £32,137 |
| Profit Before Tax | £1,391 | £1,445 | £1,509 | £1,646 | £1,786 | £7,777 |
| Profit After Tax | £1,127 | £1,170 | £1,222 | £1,333 | £1,447 | £6,299 |
| Change In Property Value | £3,300 | £6,232 | £7,172 | £7,602 | £6,044 | £30,349 |
| Net Return | £4,427 | £7,402 | £8,394 | £8,935 | £7,491 | £36,648 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 13% | 22% | 25% | 26% | 22% | 108% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change