Flat
M40
3 beds
1 bath
Eastwood Avenue, Manchester, Greater Manchester M40
Initial Investment
£88,100First YearProfit From Rental Income
£10,892
↗ 12%After 5 Years
Change In Property Value
£35,749
↗ 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 | £12,648 | £12,901 | £13,223 | £13,554 | £13,893 | £66,219 |
| Total Expenses | £10,406 | £10,478 | £10,553 | £10,630 | £10,706 | £52,773 |
| Profit Before Tax | £2,242 | £2,423 | £2,671 | £2,924 | £3,187 | £13,447 |
| Profit After Tax | £1,816 | £1,963 | £2,163 | £2,369 | £2,581 | £10,892 |
| Change In Property Value | £3,600 | £3,672 | £7,491 | £9,738 | £11,248 | £35,749 |
| Net Return | £5,416 | £5,635 | £9,654 | £12,107 | £13,829 | £46,640 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| 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