Flat
M14
1 bed
1 bath
Landcross Road, Manchester M14
North West, England · M14
View property listing
Initial Investment
£38,500First YearProfit From Rental Income
£4,753
↗ 12%After 5 Years
Change In Property Value
£32,199
↗ 26%After 5 Years
Return On Investment
96%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,750 | £8,881 | £9,103 | £9,331 | £9,611 | £45,676 |
| Total Expenses | £7,834 | £7,894 | £7,959 | £8,025 | £8,096 | £39,808 |
| Profit Before Tax | £916 | £988 | £1,145 | £1,306 | £1,515 | £5,868 |
| Profit After Tax | £742 | £800 | £927 | £1,058 | £1,227 | £4,753 |
| Change In Property Value | £3,750 | £3,863 | £7,294 | £8,394 | £8,898 | £32,199 |
| Net Return | £4,492 | £4,663 | £8,221 | £9,452 | £10,125 | £36,952 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 12% | 12% | 21% | 25% | 26% | 96% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change