Flat
M40
1 bed
1 bath
Johnson House, Oldham Road, Manchester M40
Initial Investment
£65,752First YearProfit From Rental Income
£8,795
↗ 13%After 5 Years
Change In Property Value
£26,792
↗ 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 | £10,200 | £10,404 | £10,664 | £10,931 | £11,204 | £53,403 |
| Total Expenses | £8,372 | £8,439 | £8,508 | £8,578 | £8,648 | £42,544 |
| Profit Before Tax | £1,828 | £1,965 | £2,157 | £2,353 | £2,556 | £10,858 |
| Profit After Tax | £1,481 | £1,592 | £1,747 | £1,906 | £2,070 | £8,795 |
| Change In Property Value | £2,698 | £2,752 | £5,614 | £7,298 | £8,429 | £26,792 |
| Net Return | £4,179 | £4,344 | £7,361 | £9,204 | £10,500 | £35,587 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| 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