Flat
M35
5 beds
2 baths
Turner Avenue, Failsworth M35
Initial Investment
£122,875First YearProfit From Rental Income
£9,150
↗ 7%After 5 Years
Change In Property Value
£48,658
↗ 20%After 5 Years
Return On Investment
47%
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 | £14,928 | £15,227 | £15,607 | £15,997 | £16,397 | £78,157 |
| Total Expenses | £13,213 | £13,289 | £13,370 | £13,453 | £13,536 | £66,861 |
| Profit Before Tax | £1,715 | £1,938 | £2,237 | £2,544 | £2,862 | £11,296 |
| Profit After Tax | £1,389 | £1,569 | £1,812 | £2,061 | £2,318 | £9,150 |
| Change In Property Value | £4,900 | £4,998 | £10,196 | £13,255 | £15,309 | £48,658 |
| Net Return | £6,289 | £6,567 | £12,008 | £15,316 | £17,627 | £57,807 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 5% | 5% | 10% | 12% | 14% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change