Flat M14 1 bed 1 bath

Dickenson Road, Manchester M14

North West, England · M14

Initial Investment

First Year

£43,000First Year

Profit From Rental Income

After 5 Years

£6,339

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£36,062

↗ 26%After 5 Years

Return On Investment

99%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,800	£9,947	£10,196	£10,451	£10,764	£51,157
Total Expenses	£8,535	£8,595	£8,663	£8,732	£8,806	£43,332
Profit Before Tax	£1,266	£1,352	£1,533	£1,718	£1,958	£7,826
Profit After Tax	£1,025	£1,095	£1,241	£1,392	£1,586	£6,339
Change In Property Value	£4,200	£4,326	£8,169	£9,402	£9,966	£36,062
Net Return	£5,225	£5,421	£9,410	£10,793	£11,552	£42,401
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	12%	13%	22%	25%	27%	99%

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