Flat
M30
1 bed
1 bath
Barton Road, Manchester M30
North West, England · M30
View property listing
Initial Investment
£29,500First YearProfit From Rental Income
£-1,380
↘ -5%After 5 Years
Change In Property Value
£26,211
↗ 28%After 5 Years
Return On Investment
84%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,220 | £5,298 | £5,378 | £5,512 | £5,650 | £27,058 |
| Total Expenses | £5,579 | £5,636 | £5,685 | £5,741 | £5,797 | £28,438 |
| Profit Before Tax | £-359 | £-338 | £-308 | £-228 | £-147 | £-1,380 |
| Profit After Tax | £-359 | £-338 | £-308 | £-228 | £-147 | £-1,380 |
| Change In Property Value | £2,850 | £5,382 | £6,194 | £6,566 | £5,220 | £26,211 |
| Net Return | £2,491 | £5,044 | £5,886 | £6,337 | £5,073 | £24,831 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -5% |
| Total Net Return (%) | 8% | 17% | 20% | 21% | 17% | 84% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change