Flat
M40
3 beds
1 bath
Eastleigh Drive, Manchester, Greater Manchester M40
Initial Investment
£213,049First YearProfit From Rental Income
£31,863
↗ 15%After 5 Years
Change In Property Value
£74,476
↗ 20%After 5 Years
Return On Investment
50%
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 | £26,352 | £26,879 | £27,551 | £28,240 | £28,946 | £137,968 |
| Total Expenses | £19,513 | £19,612 | £19,722 | £19,835 | £19,948 | £98,631 |
| Profit Before Tax | £6,839 | £7,267 | £7,829 | £8,405 | £8,998 | £39,337 |
| Profit After Tax | £5,539 | £5,886 | £6,341 | £6,808 | £7,288 | £31,863 |
| Change In Property Value | £7,500 | £7,650 | £15,606 | £20,288 | £23,432 | £74,476 |
| Net Return | £13,039 | £13,536 | £21,947 | £27,096 | £30,720 | £106,339 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 3% | 15% |
| Total Net Return (%) | 6% | 6% | 10% | 13% | 14% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change