Flat
M30
2 beds
1 bath
St Michaels Court, Liverpool Road, Manchester M30
North West, England · M30
View property listing
Initial Investment
£43,000First YearProfit From Rental Income
£2,405
↗ 6%After 5 Years
Change In Property Value
£38,626
↗ 28%After 5 Years
Return On Investment
95%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,704 | £7,820 | £7,937 | £8,135 | £8,339 | £39,934 |
| Total Expenses | £7,275 | £7,336 | £7,389 | £7,451 | £7,514 | £36,965 |
| Profit Before Tax | £429 | £483 | £548 | £684 | £825 | £2,969 |
| Profit After Tax | £348 | £391 | £444 | £554 | £668 | £2,405 |
| Change In Property Value | £4,200 | £7,931 | £9,128 | £9,676 | £7,692 | £38,626 |
| Net Return | £4,548 | £8,322 | £9,571 | £10,230 | £8,360 | £41,031 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 11% | 19% | 22% | 24% | 19% | 95% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change