Flat
M14
1 bed
1 bath
Egerton Road, Manchester, Greater Manchester M14
North West, England · M14
View property listing
Initial Investment
£34,000First YearProfit From Rental Income
£3,168
↗ 9%After 5 Years
Change In Property Value
£28,335
↗ 26%After 5 Years
Return On Investment
93%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,700 | £7,816 | £8,011 | £8,211 | £8,457 | £40,195 |
| Total Expenses | £7,134 | £7,192 | £7,254 | £7,318 | £7,385 | £36,284 |
| Profit Before Tax | £566 | £624 | £757 | £893 | £1,072 | £3,911 |
| Profit After Tax | £458 | £505 | £613 | £723 | £868 | £3,168 |
| Change In Property Value | £3,300 | £3,399 | £6,418 | £7,387 | £7,830 | £28,335 |
| Net Return | £3,758 | £3,904 | £7,031 | £8,110 | £8,699 | £31,503 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 3% | 9% |
| Total Net Return (%) | 11% | 11% | 21% | 24% | 26% | 93% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change