Flat M14 1 bed 1 bath

Wilbraham Road, Manchester, Greater Manchester M14

North West, England · M14

Initial Investment

First Year

£41,500First Year

Profit From Rental Income

After 5 Years

£5,810

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£34,774

↗ 26%After 5 Years

Return On Investment

98%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,450	£9,592	£9,832	£10,077	£10,380	£49,330
Total Expenses	£8,301	£8,361	£8,428	£8,497	£8,570	£42,157
Profit Before Tax	£1,149	£1,230	£1,403	£1,581	£1,810	£7,173
Profit After Tax	£931	£997	£1,137	£1,280	£1,466	£5,810
Change In Property Value	£4,050	£4,172	£7,877	£9,066	£9,610	£34,774
Net Return	£4,981	£5,168	£9,014	£10,346	£11,076	£40,585
Return From Rental Income (%)	2%	2%	3%	3%	4%	14%
Total Net Return (%)	12%	12%	22%	25%	27%	98%

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