Flat
M8
1 bed
1 bath
Bignor Street, Cheetham Hill M8
North West, England · M8
View property listing
Initial Investment
£26,500First YearProfit From Rental Income
£367
↗ 1%After 5 Years
Change In Property Value
£23,452
↗ 28%After 5 Years
Return On Investment
90%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,268 | £5,347 | £5,427 | £5,563 | £5,702 | £27,307 |
| Total Expenses | £5,262 | £5,320 | £5,369 | £5,424 | £5,481 | £26,854 |
| Profit Before Tax | £6 | £27 | £59 | £139 | £221 | £453 |
| Profit After Tax | £5 | £22 | £47 | £113 | £179 | £367 |
| Change In Property Value | £2,550 | £4,815 | £5,542 | £5,874 | £4,670 | £23,452 |
| Net Return | £2,555 | £4,837 | £5,589 | £5,987 | £4,850 | £23,818 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 10% | 18% | 21% | 23% | 18% | 90% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change