Flat
M40
1 bed
1 bath
Bradford Road, Manchester M40
Initial Investment
£132,350First YearProfit From Rental Income
£19,639
↗ 15%After 5 Years
Change In Property Value
£51,637
↗ 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 | £18,720 | £19,094 | £19,572 | £20,061 | £20,563 | £98,010 |
| Total Expenses | £14,560 | £14,652 | £14,750 | £14,851 | £14,952 | £73,764 |
| Profit Before Tax | £4,161 | £4,443 | £4,822 | £5,210 | £5,611 | £24,246 |
| Profit After Tax | £3,370 | £3,599 | £3,905 | £4,220 | £4,545 | £19,639 |
| Change In Property Value | £5,200 | £5,304 | £10,820 | £14,066 | £16,246 | £51,637 |
| Net Return | £8,570 | £8,903 | £14,726 | £18,286 | £20,791 | £71,276 |
| 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