Flat
M40
2 beds
1 bath
Whitecar Avenue, Manchester M40
Initial Investment
£83,100First YearProfit From Rental Income
£9,842
↗ 12%After 5 Years
Change In Property Value
£33,763
↗ 20%After 5 Years
Return On Investment
52%
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 | £11,952 | £12,191 | £12,496 | £12,808 | £13,128 | £62,575 |
| Total Expenses | £9,940 | £10,010 | £10,083 | £10,158 | £10,233 | £50,425 |
| Profit Before Tax | £2,012 | £2,181 | £2,413 | £2,650 | £2,895 | £12,151 |
| Profit After Tax | £1,630 | £1,767 | £1,954 | £2,146 | £2,345 | £9,842 |
| Change In Property Value | £3,400 | £3,468 | £7,075 | £9,197 | £10,623 | £33,763 |
| Net Return | £5,030 | £5,235 | £9,029 | £11,343 | £12,968 | £43,605 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 6% | 6% | 11% | 14% | 16% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change