Flat M9 2 beds 1 bath

Kilmaine Avenue, Manchester, Greater Manchester M9

North West, England · M9

Initial Investment

First Year

£40,000First Year

Profit From Rental Income

After 5 Years

£834

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£33,487

↗ 26%After 5 Years

Return On Investment

86%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,932	£8,051	£8,252	£8,459	£8,712	£41,406
Total Expenses	£7,951	£8,009	£8,072	£8,136	£8,204	£40,373
Profit Before Tax	£-19	£42	£180	£322	£508	£1,033
Profit After Tax	£-19	£34	£146	£261	£411	£834
Change In Property Value	£3,900	£4,017	£7,585	£8,730	£9,254	£33,487
Net Return	£3,881	£4,051	£7,731	£8,991	£9,665	£34,320
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	10%	10%	19%	22%	24%	86%

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