Flat
M14
3 beds
1 bath
Moss Lane East, Manchester M14
North West, England · M14
View property listing
Initial Investment
£44,800First YearProfit From Rental Income
£6,973
↗ 16%After 5 Years
Change In Property Value
£37,608
↗ 26%After 5 Years
Return On Investment
100%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,220 | £10,373 | £10,633 | £10,898 | £11,225 | £53,350 |
| Total Expenses | £8,815 | £8,876 | £8,945 | £9,015 | £9,091 | £44,741 |
| Profit Before Tax | £1,405 | £1,497 | £1,688 | £1,883 | £2,135 | £8,609 |
| Profit After Tax | £1,138 | £1,213 | £1,367 | £1,525 | £1,729 | £6,973 |
| Change In Property Value | £4,380 | £4,511 | £8,519 | £9,805 | £10,393 | £37,608 |
| Net Return | £5,518 | £5,724 | £9,886 | £11,330 | £12,122 | £44,581 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 12% | 13% | 22% | 25% | 27% | 100% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change