Flat M8 2 beds 1 bath

Stoneyholme Avenue, Manchester M8

North West, England · M8

Initial Investment

First Year

£39,700First Year

Profit From Rental Income

After 5 Years

£1,272

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£33,229

↗ 26%After 5 Years

Return On Investment

87%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,004	£8,124	£8,327	£8,535	£8,791	£41,782
Total Expenses	£7,918	£7,976	£8,040	£8,104	£8,173	£40,212
Profit Before Tax	£86	£148	£287	£431	£619	£1,570
Profit After Tax	£69	£120	£233	£349	£501	£1,272
Change In Property Value	£3,870	£3,986	£7,527	£8,663	£9,183	£33,229
Net Return	£3,939	£4,106	£7,760	£9,012	£9,684	£34,501
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	10%	10%	20%	23%	24%	87%

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