Flat
M40
4 beds
1 bath
Thornton Street North, Manchester M40
Initial Investment
£109,500First YearProfit From Rental Income
£15,228
↗ 14%After 5 Years
Change In Property Value
£43,693
↗ 20%After 5 Years
Return On Investment
54%
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 | £15,468 | £15,777 | £16,172 | £16,576 | £16,990 | £80,984 |
| Total Expenses | £12,275 | £12,352 | £12,435 | £12,519 | £12,603 | £62,184 |
| Profit Before Tax | £3,193 | £3,425 | £3,737 | £4,057 | £4,387 | £18,800 |
| Profit After Tax | £2,586 | £2,774 | £3,027 | £3,286 | £3,554 | £15,228 |
| Change In Property Value | £4,400 | £4,488 | £9,156 | £11,902 | £13,747 | £43,693 |
| Net Return | £6,986 | £7,262 | £12,183 | £15,188 | £17,301 | £58,920 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 6% | 7% | 11% | 14% | 16% | 54% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change