Flat M8 2 beds 1 bath

Stoneyholme Avenue, Manchester M8

North West, England · M8

Initial Investment

First Year

£39,700First Year

Profit From Rental Income

After 5 Years

£4,972

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£35,592

↗ 28%After 5 Years

Return On Investment

102%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,004	£8,124	£8,246	£8,452	£8,663	£41,489
Total Expenses	£6,951	£7,013	£7,066	£7,129	£7,192	£35,351
Profit Before Tax	£1,053	£1,111	£1,180	£1,323	£1,471	£6,138
Profit After Tax	£853	£900	£956	£1,072	£1,191	£4,972
Change In Property Value	£3,870	£7,308	£8,411	£8,915	£7,088	£35,592
Net Return	£4,723	£8,208	£9,366	£9,987	£8,279	£40,564
Return From Rental Income (%)	2%	2%	2%	3%	3%	13%
Total Net Return (%)	12%	21%	24%	25%	21%	102%

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