Flat
M35
3 beds
1 bath
Leicester Road, Failsworth, Manchester, Greater Manchester M35
Initial Investment
£132,350First YearProfit From Rental Income
£10,220
↗ 8%After 5 Years
Change In Property Value
£51,637
↗ 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 | £15,840 | £16,157 | £16,561 | £16,975 | £17,399 | £82,931 |
| Total Expenses | £13,900 | £13,977 | £14,061 | £14,146 | £14,231 | £70,314 |
| Profit Before Tax | £1,941 | £2,180 | £2,500 | £2,829 | £3,168 | £12,617 |
| Profit After Tax | £1,572 | £1,765 | £2,025 | £2,291 | £2,566 | £10,220 |
| Change In Property Value | £5,200 | £5,304 | £10,820 | £14,066 | £16,246 | £51,637 |
| Net Return | £6,772 | £7,069 | £12,845 | £16,358 | £18,813 | £61,857 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| 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