Flat
M40
1 bed
1 bath
Oldham Road, Manchester M40
Initial Investment
£85,600First YearProfit From Rental Income
£11,512
↗ 13%After 5 Years
Change In Property Value
£34,756
↗ 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 | £12,600 | £12,852 | £13,173 | £13,503 | £13,840 | £65,968 |
| Total Expenses | £10,203 | £10,274 | £10,349 | £10,426 | £10,503 | £51,756 |
| Profit Before Tax | £2,397 | £2,578 | £2,824 | £3,076 | £3,338 | £14,212 |
| Profit After Tax | £1,941 | £2,088 | £2,287 | £2,492 | £2,703 | £11,512 |
| Change In Property Value | £3,500 | £3,570 | £7,283 | £9,468 | £10,935 | £34,756 |
| Net Return | £5,441 | £5,658 | £9,570 | £11,960 | £13,639 | £46,268 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| 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