Flat
M40
2 beds
1 bath
Lower Vickers Street, Manchester M40
Initial Investment
£96,125First YearProfit From Rental Income
£13,794
↗ 14%After 5 Years
Change In Property Value
£38,728
↗ 20%After 5 Years
Return On Investment
55%
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 | £14,040 | £14,321 | £14,679 | £15,046 | £15,422 | £73,507 |
| Total Expenses | £11,141 | £11,215 | £11,293 | £11,374 | £11,454 | £56,477 |
| Profit Before Tax | £2,899 | £3,106 | £3,385 | £3,672 | £3,968 | £17,030 |
| Profit After Tax | £2,348 | £2,516 | £2,742 | £2,974 | £3,214 | £13,794 |
| Change In Property Value | £3,900 | £3,978 | £8,115 | £10,550 | £12,185 | £38,728 |
| Net Return | £6,248 | £6,494 | £10,857 | £13,524 | £15,399 | £52,522 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 7% | 7% | 11% | 14% | 16% | 55% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change