Flat
M38
4 beds
4 baths
Seedley Avenue, Little Hulton, Manchester, Greater Manchester M38
Initial Investment
£125,550First YearProfit From Rental Income
£9,537
↗ 8%After 5 Years
Change In Property Value
£49,651
↗ 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 | £15,240 | £15,545 | £15,933 | £16,332 | £16,740 | £79,790 |
| Total Expenses | £13,443 | £13,519 | £13,601 | £13,685 | £13,768 | £68,016 |
| Profit Before Tax | £1,797 | £2,026 | £2,332 | £2,647 | £2,972 | £11,774 |
| Profit After Tax | £1,456 | £1,641 | £1,889 | £2,144 | £2,407 | £9,537 |
| Change In Property Value | £5,000 | £5,100 | £10,404 | £13,525 | £15,622 | £49,651 |
| Net Return | £6,456 | £6,741 | £12,293 | £15,669 | £18,029 | £59,188 |
| 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