Flat
M30
2 beds
1 bath
St Michaels Court, Liverpool Road, Manchester M30
North West, England · M30
View property listing
Initial Investment
£40,000First YearProfit From Rental Income
£6,525
↗ 16%After 5 Years
Change In Property Value
£33,487
↗ 26%After 5 Years
Return On Investment
100%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,360 | £9,500 | £9,738 | £9,981 | £10,281 | £48,860 |
| Total Expenses | £8,034 | £8,092 | £8,158 | £8,225 | £8,296 | £40,805 |
| Profit Before Tax | £1,326 | £1,408 | £1,580 | £1,757 | £1,985 | £8,056 |
| Profit After Tax | £1,074 | £1,140 | £1,280 | £1,423 | £1,608 | £6,525 |
| Change In Property Value | £3,900 | £4,017 | £7,585 | £8,730 | £9,254 | £33,487 |
| Net Return | £4,974 | £5,157 | £8,865 | £10,153 | £10,862 | £40,012 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 12% | 13% | 22% | 25% | 27% | 100% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change