Flat
M9
2 beds
1 bath
Leegrange Road, Manchester M9
North West, England · M9
View property listing
Initial Investment
£27,700First YearProfit From Rental Income
£-2,616
↘ -9%After 5 Years
Change In Property Value
£22,925
↗ 26%After 5 Years
Return On Investment
73%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,424 | £5,505 | £5,643 | £5,784 | £5,958 | £28,314 |
| Total Expenses | £6,073 | £6,128 | £6,184 | £6,242 | £6,302 | £30,930 |
| Profit Before Tax | £-649 | £-622 | £-541 | £-458 | £-345 | £-2,616 |
| Profit After Tax | £-649 | £-622 | £-541 | £-458 | £-345 | £-2,616 |
| Change In Property Value | £2,670 | £2,750 | £5,193 | £5,977 | £6,335 | £22,925 |
| Net Return | £2,021 | £2,128 | £4,652 | £5,519 | £5,991 | £20,309 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -9% |
| Total Net Return (%) | 7% | 8% | 17% | 20% | 22% | 73% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change