Flat
M20
1 bed
1 bath
Wilmslow Road, Manchester M20
Initial Investment
£80,600First YearProfit From Rental Income
£10,829
↗ 13%After 5 Years
Change In Property Value
£32,770
↗ 20%After 5 Years
Return On Investment
54%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,000 | £12,240 | £12,546 | £12,860 | £13,181 | £62,827 |
| Total Expenses | £9,746 | £9,816 | £9,890 | £9,965 | £10,040 | £49,458 |
| Profit Before Tax | £2,254 | £2,424 | £2,656 | £2,894 | £3,141 | £13,369 |
| Profit After Tax | £1,825 | £1,963 | £2,151 | £2,345 | £2,544 | £10,829 |
| Change In Property Value | £3,300 | £3,366 | £6,867 | £8,927 | £10,310 | £32,770 |
| Net Return | £5,125 | £5,329 | £9,018 | £11,271 | £12,855 | £43,598 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 6% | 7% | 11% | 14% | 16% | 54% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change