Flat
M40
1 bed
1 bath
Pollard Street, Manchester M40
Initial Investment
£124,212First YearProfit From Rental Income
£18,593
↗ 15%After 5 Years
Change In Property Value
£49,154
↗ 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 | £17,820 | £18,176 | £18,631 | £19,097 | £19,574 | £93,298 |
| Total Expenses | £13,884 | £13,972 | £14,066 | £14,163 | £14,259 | £70,343 |
| Profit Before Tax | £3,936 | £4,205 | £4,565 | £4,934 | £5,315 | £22,954 |
| Profit After Tax | £3,189 | £3,406 | £3,697 | £3,996 | £4,305 | £18,593 |
| Change In Property Value | £4,950 | £5,049 | £10,300 | £13,390 | £15,465 | £49,154 |
| Net Return | £8,139 | £8,455 | £13,997 | £17,386 | £19,770 | £67,747 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 3% | 15% |
| 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