Flat M9 2 beds 1 bath

Parsons Way, Manchester M9

North West, England · M9

Initial Investment

First Year

£35,500First Year

Profit From Rental Income

After 5 Years

£-314

↘ -1%After 5 Years

Change In Property Value

After 5 Years

£29,623

↗ 26%After 5 Years

Return On Investment

83%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,020	£7,125	£7,303	£7,486	£7,711	£36,645
Total Expenses	£7,265	£7,321	£7,382	£7,444	£7,509	£36,921
Profit Before Tax	£-245	£-196	£-78	£42	£201	£-276
Profit After Tax	£-245	£-196	£-78	£42	£163	£-314
Change In Property Value	£3,450	£3,554	£6,710	£7,723	£8,186	£29,623
Net Return	£3,205	£3,358	£6,632	£7,765	£8,349	£29,309
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-1%
Total Net Return (%)	9%	9%	19%	22%	24%	83%

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