Flat
M14
1 bed
1 bath
Whitecliff Close, Manchester M14
North West, England · M14
View property listing
Initial Investment
£52,000First YearProfit From Rental Income
£9,510
↗ 18%After 5 Years
Change In Property Value
£43,790
↗ 26%After 5 Years
Return On Investment
102%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,900 | £12,079 | £12,380 | £12,690 | £13,071 | £62,120 |
| Total Expenses | £9,935 | £9,999 | £10,072 | £10,147 | £10,227 | £50,379 |
| Profit Before Tax | £1,965 | £2,080 | £2,309 | £2,543 | £2,843 | £11,741 |
| Profit After Tax | £1,592 | £1,685 | £1,870 | £2,060 | £2,303 | £9,510 |
| Change In Property Value | £5,100 | £5,253 | £9,919 | £11,416 | £12,101 | £43,790 |
| Net Return | £6,692 | £6,938 | £11,789 | £13,476 | £14,404 | £53,300 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 13% | 13% | 23% | 26% | 28% | 102% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change