Flat
M40
3 beds
1 bath
23 Myerscroft Close, Manchester M40
Initial Investment
£120,200First YearProfit From Rental Income
£8,808
↗ 7%After 5 Years
Change In Property Value
£47,665
↗ 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 | £14,628 | £14,921 | £15,294 | £15,676 | £16,068 | £76,586 |
| Total Expenses | £12,985 | £13,060 | £13,140 | £13,222 | £13,304 | £65,712 |
| Profit Before Tax | £1,643 | £1,861 | £2,153 | £2,453 | £2,764 | £10,874 |
| Profit After Tax | £1,331 | £1,507 | £1,744 | £1,987 | £2,238 | £8,808 |
| Change In Property Value | £4,800 | £4,896 | £9,988 | £12,984 | £14,997 | £47,665 |
| Net Return | £6,131 | £6,403 | £11,732 | £14,972 | £17,235 | £56,473 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| 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