Flat
M32
2 beds
2 baths
Barton Road, Stretford M32
Initial Investment
£125,550First YearProfit From Rental Income
£18,802
↗ 15%After 5 Years
Change In Property Value
£49,651
↗ 20%After 5 Years
Return On Investment
55%
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 | £18,000 | £18,360 | £18,819 | £19,289 | £19,772 | £94,240 |
| Total Expenses | £14,019 | £14,108 | £14,203 | £14,300 | £14,398 | £71,028 |
| Profit Before Tax | £3,981 | £4,252 | £4,616 | £4,989 | £5,374 | £23,213 |
| Profit After Tax | £3,225 | £3,444 | £3,739 | £4,041 | £4,353 | £18,802 |
| Change In Property Value | £5,000 | £5,100 | £10,404 | £13,525 | £15,622 | £49,651 |
| Net Return | £8,225 | £8,544 | £14,143 | £17,566 | £19,975 | £68,453 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 3% | 15% |
| Total Net Return (%) | 7% | 7% | 11% | 14% | 16% | 55% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change