Flat M8 1 bed 1 bath

Absalom Drive, Cheetham Hill, Manchester. M8

North West, England · M8

Initial Investment

First Year

£41,500First Year

Profit From Rental Income

After 5 Years

£1,723

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£34,774

↗ 26%After 5 Years

Return On Investment

88%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,376	£8,502	£8,714	£8,932	£9,200	£43,724
Total Expenses	£8,194	£8,252	£8,317	£8,382	£8,452	£41,596
Profit Before Tax	£182	£249	£398	£550	£748	£2,128
Profit After Tax	£148	£202	£322	£445	£606	£1,723
Change In Property Value	£4,050	£4,172	£7,877	£9,066	£9,610	£34,774
Net Return	£4,198	£4,373	£8,199	£9,511	£10,216	£36,498
Return From Rental Income (%)	0%	0%	1%	1%	1%	4%
Total Net Return (%)	10%	11%	20%	23%	25%	88%

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