Flat
M40
2 beds
1 bath
Dixon Street, Manchester M40
Initial Investment
£90,775First YearProfit From Rental Income
£17,022
↗ 19%After 5 Years
Change In Property Value
£36,742
↗ 20%After 5 Years
Return On Investment
59%
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 | £13,320 | £13,586 | £13,926 | £14,274 | £14,631 | £69,738 |
| Total Expenses | £9,639 | £9,688 | £9,742 | £9,799 | £9,855 | £48,722 |
| Profit Before Tax | £3,681 | £3,899 | £4,184 | £4,476 | £4,776 | £21,015 |
| Profit After Tax | £2,982 | £3,158 | £3,389 | £3,625 | £3,869 | £17,022 |
| Change In Property Value | £3,700 | £3,774 | £7,699 | £10,009 | £11,560 | £36,742 |
| Net Return | £6,682 | £6,932 | £11,088 | £13,634 | £15,429 | £53,764 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 7% | 8% | 12% | 15% | 17% | 59% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change