Flat M14 2 beds 1 bath

Hart Road, Manchester, Greater Manchester M14

North West, England · M14

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£10,567

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£46,366

↗ 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	£12,600	£12,789	£13,109	£13,436	£13,840	£65,774
Total Expenses	£10,402	£10,466	£10,541	£10,618	£10,701	£52,728
Profit Before Tax	£2,199	£2,323	£2,567	£2,818	£3,139	£13,046
Profit After Tax	£1,781	£1,881	£2,080	£2,283	£2,542	£10,567
Change In Property Value	£5,400	£5,562	£10,503	£12,088	£12,813	£46,366
Net Return	£7,181	£7,443	£12,582	£14,371	£15,355	£56,933
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
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