Flat M14 2 beds 1 bath

Wilmslow Road, Fallowfield, Greater Manchester M14

North West, England · M14

Initial Investment

First Year

£64,000First Year

Profit From Rental Income

After 5 Years

£13,738

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£54,094

↗ 26%After 5 Years

Return On Investment

106%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,700	£14,921	£15,294	£15,676	£16,146	£76,736
Total Expenses	£11,802	£11,870	£11,950	£12,032	£12,122	£59,776
Profit Before Tax	£2,898	£3,051	£3,343	£3,644	£4,024	£16,960
Profit After Tax	£2,348	£2,471	£2,708	£2,951	£3,260	£13,738
Change In Property Value	£6,300	£6,489	£12,253	£14,103	£14,949	£54,094
Net Return	£8,648	£8,960	£14,962	£17,054	£18,208	£67,832
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	14%	14%	23%	27%	28%	106%

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