Flat
M40
3 beds
1 bath
Moston Lane East, Manchester M40
Initial Investment
£250,174First YearProfit From Rental Income
£106,636
↗ 43%After 5 Years
Change In Property Value
£84,406
↗ 20%After 5 Years
Return On Investment
76%
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 | £48,048 | £49,009 | £50,234 | £51,490 | £52,777 | £251,558 |
| Total Expenses | £23,667 | £23,809 | £23,974 | £24,144 | £24,315 | £119,908 |
| Profit Before Tax | £24,381 | £25,200 | £26,260 | £27,346 | £28,462 | £131,650 |
| Profit After Tax | £19,749 | £20,412 | £21,271 | £22,151 | £23,054 | £106,636 |
| Change In Property Value | £8,500 | £8,670 | £17,687 | £22,993 | £26,557 | £84,406 |
| Net Return | £28,249 | £29,082 | £38,957 | £45,143 | £49,611 | £191,043 |
| Return From Rental Income (%) | 8% | 8% | 9% | 9% | 9% | 43% |
| Total Net Return (%) | 11% | 12% | 16% | 18% | 20% | 76% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change