Flat M14 2 beds 1 bath

Whiteoak Road, Fallowfield, Greater Manchester M14

North West, England · M14

Initial Investment

First Year

£56,500First Year

Profit From Rental Income

After 5 Years

£11,095

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£47,654

↗ 26%After 5 Years

Return On Investment

104%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,950	£13,144	£13,473	£13,810	£14,224	£67,601
Total Expenses	£10,635	£10,700	£10,776	£10,854	£10,938	£53,903
Profit Before Tax	£2,315	£2,444	£2,697	£2,956	£3,286	£13,698
Profit After Tax	£1,875	£1,980	£2,184	£2,394	£2,662	£11,095
Change In Property Value	£5,550	£5,717	£10,795	£12,424	£13,169	£47,654
Net Return	£7,425	£7,696	£12,979	£14,818	£15,831	£58,749
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	13%	14%	23%	26%	28%	104%

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