Flat
M40
1 bed
1 bath
Lower Vickers Street, Manchester M40
Initial Investment
£72,000First YearProfit From Rental Income
£8,417
↗ 12%After 5 Years
Change In Property Value
£29,354
↗ 20%After 5 Years
Return On Investment
52%
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 | £10,644 | £10,857 | £11,128 | £11,407 | £11,692 | £55,727 |
| Total Expenses | £8,928 | £8,996 | £9,066 | £9,137 | £9,209 | £45,336 |
| Profit Before Tax | £1,716 | £1,861 | £2,063 | £2,269 | £2,483 | £10,392 |
| Profit After Tax | £1,390 | £1,508 | £1,671 | £1,838 | £2,011 | £8,417 |
| Change In Property Value | £2,956 | £3,015 | £6,151 | £7,996 | £9,235 | £29,354 |
| Net Return | £4,346 | £4,523 | £7,822 | £9,834 | £11,247 | £37,771 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 6% | 6% | 11% | 14% | 16% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change