Flat M30 2 beds 1 bath

Canal Bank House, Montonmill Gardens, Monton M30

North West, England · M30

Initial Investment

First Year

£49,000First Year

Profit From Rental Income

After 5 Years

£3,925

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£44,145

↗ 28%After 5 Years

Return On Investment

98%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,796	£8,928	£9,062	£9,288	£9,521	£45,595
Total Expenses	£8,028	£8,091	£8,145	£8,210	£8,276	£40,749
Profit Before Tax	£768	£837	£917	£1,079	£1,245	£4,846
Profit After Tax	£622	£678	£743	£874	£1,009	£3,925
Change In Property Value	£4,800	£9,064	£10,432	£11,058	£8,791	£44,145
Net Return	£5,422	£9,742	£11,174	£11,932	£9,799	£48,070
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	11%	20%	23%	24%	20%	98%

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