Flat
M40
3 beds
1 bath
Talgarth Road, Manchester M40
Initial Investment
£132,282First YearProfit From Rental Income
£19,488
↗ 15%After 5 Years
Change In Property Value
£51,617
↗ 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 | £18,264 | £18,629 | £19,095 | £19,572 | £20,062 | £95,622 |
| Total Expenses | £14,138 | £14,220 | £14,310 | £14,402 | £14,493 | £71,563 |
| Profit Before Tax | £4,126 | £4,409 | £4,785 | £5,171 | £5,569 | £24,059 |
| Profit After Tax | £3,342 | £3,571 | £3,876 | £4,188 | £4,510 | £19,488 |
| Change In Property Value | £5,198 | £5,302 | £10,816 | £14,061 | £16,240 | £51,617 |
| Net Return | £8,540 | £8,873 | £14,692 | £18,249 | £20,751 | £71,105 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 3% | 15% |
| 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