Flat
M32
1 bed
1 bath
Stretford M32
Initial Investment
£93,985First YearProfit From Rental Income
£13,338
↗ 14%After 5 Years
Change In Property Value
£37,933
↗ 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 | £13,752 | £14,027 | £14,378 | £14,737 | £15,106 | £72,000 |
| Total Expenses | £10,953 | £11,027 | £11,105 | £11,184 | £11,264 | £55,533 |
| Profit Before Tax | £2,799 | £3,000 | £3,273 | £3,553 | £3,842 | £16,467 |
| Profit After Tax | £2,267 | £2,430 | £2,651 | £2,878 | £3,112 | £13,338 |
| Change In Property Value | £3,820 | £3,896 | £7,949 | £10,333 | £11,935 | £37,933 |
| Net Return | £6,087 | £6,327 | £10,600 | £13,211 | £15,047 | £51,271 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 6% | 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