Flat
M35
3 beds
1 bath
Samuel Street, Failsworth, Manchester, Greater Manchester M35
Initial Investment
£90,775First YearProfit From Rental Income
£11,462
↗ 13%After 5 Years
Change In Property Value
£36,742
↗ 20%After 5 Years
Return On Investment
53%
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 | £13,008 | £13,268 | £13,600 | £13,940 | £14,288 | £68,104 |
| Total Expenses | £10,641 | £10,713 | £10,789 | £10,867 | £10,944 | £53,953 |
| Profit Before Tax | £2,367 | £2,555 | £2,811 | £3,073 | £3,344 | £14,151 |
| Profit After Tax | £1,918 | £2,070 | £2,277 | £2,489 | £2,709 | £11,462 |
| Change In Property Value | £3,700 | £3,774 | £7,699 | £10,009 | £11,560 | £36,742 |
| Net Return | £5,618 | £5,844 | £9,976 | £12,498 | £14,269 | £48,204 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 6% | 6% | 11% | 14% | 16% | 53% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change