Flat
M32
3 beds
1 bath
Railway Road, Manchester M32
Initial Investment
£142,550First YearProfit From Rental Income
£21,138
↗ 15%After 5 Years
Change In Property Value
£54,616
↗ 20%After 5 Years
Return On Investment
53%
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 | £19,332 | £19,719 | £20,212 | £20,717 | £21,235 | £101,214 |
| Total Expenses | £14,844 | £14,928 | £15,021 | £15,115 | £15,210 | £75,118 |
| Profit Before Tax | £4,488 | £4,790 | £5,191 | £5,602 | £6,025 | £26,096 |
| Profit After Tax | £3,635 | £3,880 | £4,205 | £4,537 | £4,880 | £21,138 |
| Change In Property Value | £5,500 | £5,610 | £11,444 | £14,878 | £17,184 | £54,616 |
| Net Return | £9,135 | £9,490 | £15,649 | £19,415 | £22,064 | £75,754 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 3% | 15% |
| Total Net Return (%) | 6% | 7% | 11% | 14% | 15% | 53% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change