Flat
M32
1 bed
1 bath
Barton Road, Stretford M32
Initial Investment
£92,380First YearProfit From Rental Income
£12,996
↗ 14%After 5 Years
Change In Property Value
£37,337
↗ 20%After 5 Years
Return On Investment
54%
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 | £13,536 | £13,807 | £14,152 | £14,506 | £14,868 | £70,869 |
| Total Expenses | £10,813 | £10,886 | £10,963 | £11,042 | £11,121 | £54,825 |
| Profit Before Tax | £2,724 | £2,921 | £3,189 | £3,463 | £3,747 | £16,044 |
| Profit After Tax | £2,206 | £2,366 | £2,583 | £2,805 | £3,035 | £12,996 |
| Change In Property Value | £3,760 | £3,835 | £7,824 | £10,171 | £11,747 | £37,337 |
| Net Return | £5,966 | £6,201 | £10,407 | £12,976 | £14,783 | £50,333 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 6% | 7% | 11% | 14% | 16% | 54% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change