Flat
M40
2 beds
1 bath
Brunswick Mill, Manchester M40
Initial Investment
£180,199First YearProfit From Rental Income
£25,496
↗ 14%After 5 Years
Change In Property Value
£65,539
↗ 20%After 5 Years
Return On Investment
51%
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 | £23,760 | £24,235 | £24,841 | £25,462 | £26,099 | £124,397 |
| Total Expenses | £18,345 | £18,458 | £18,581 | £18,706 | £18,831 | £92,921 |
| Profit Before Tax | £5,415 | £5,777 | £6,260 | £6,756 | £7,268 | £31,476 |
| Profit After Tax | £4,386 | £4,679 | £5,071 | £5,472 | £5,887 | £25,496 |
| Change In Property Value | £6,600 | £6,732 | £13,733 | £17,853 | £20,621 | £65,539 |
| Net Return | £10,986 | £11,411 | £18,804 | £23,326 | £26,507 | £91,035 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 6% | 6% | 10% | 13% | 15% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change