Flat
M9
2 beds
2 baths
Roch Bank, Crumpsall, Manchester M9
North West, England · M9
View property listing
Initial Investment
£43,000First YearProfit From Rental Income
£1,559
↗ 4%After 5 Years
Change In Property Value
£36,062
↗ 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 | £8,544 | £8,672 | £8,889 | £9,111 | £9,385 | £44,601 |
| Total Expenses | £8,409 | £8,468 | £8,532 | £8,598 | £8,668 | £42,676 |
| Profit Before Tax | £135 | £204 | £357 | £513 | £716 | £1,925 |
| Profit After Tax | £109 | £166 | £289 | £415 | £580 | £1,559 |
| Change In Property Value | £4,200 | £4,326 | £8,169 | £9,402 | £9,966 | £36,062 |
| Net Return | £4,309 | £4,492 | £8,458 | £9,817 | £10,546 | £37,622 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 10% | 10% | 20% | 23% | 25% | 87% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change