Flat
M35
5 beds
3 baths
Firs Avenue, Failsworth, Manchester, Greater Manchester M35
Initial Investment
£159,550First YearProfit From Rental Income
£23,808
↗ 15%After 5 Years
Change In Property Value
£59,581
↗ 20%After 5 Years
Return On Investment
52%
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 | £21,084 | £21,506 | £22,043 | £22,594 | £23,159 | £110,387 |
| Total Expenses | £16,011 | £16,099 | £16,196 | £16,295 | £16,394 | £80,994 |
| Profit Before Tax | £5,073 | £5,407 | £5,848 | £6,300 | £6,765 | £29,392 |
| Profit After Tax | £4,109 | £4,379 | £4,736 | £5,103 | £5,480 | £23,808 |
| Change In Property Value | £6,000 | £6,120 | £12,485 | £16,230 | £18,746 | £59,581 |
| Net Return | £10,109 | £10,499 | £17,221 | £21,333 | £24,226 | £83,389 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 3% | 15% |
| Total Net Return (%) | 6% | 7% | 11% | 13% | 15% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change