Flat
M9
2 beds
1 bath
Parsons Way, Manchester M9
North West, England · M9
View property listing
Initial Investment
£38,500First YearProfit From Rental Income
£4,042
↗ 10%After 5 Years
Change In Property Value
£34,488
↗ 28%After 5 Years
Return On Investment
100%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,620 | £7,734 | £7,850 | £8,047 | £8,248 | £39,499 |
| Total Expenses | £6,784 | £6,845 | £6,898 | £6,959 | £7,022 | £34,509 |
| Profit Before Tax | £836 | £889 | £952 | £1,087 | £1,226 | £4,990 |
| Profit After Tax | £677 | £720 | £771 | £881 | £993 | £4,042 |
| Change In Property Value | £3,750 | £7,081 | £8,150 | £8,639 | £6,868 | £34,488 |
| Net Return | £4,427 | £7,801 | £8,921 | £9,520 | £7,861 | £38,530 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 11% | 20% | 23% | 25% | 20% | 100% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change