Flat
M40
4 beds
1 bath
Tadcaster Drive, Manchester M40
Initial Investment
£139,145First YearProfit From Rental Income
£64,674
↗ 46%After 5 Years
Change In Property Value
£53,622
↗ 20%After 5 Years
Return On Investment
85%
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 | £30,528 | £31,139 | £31,917 | £32,715 | £33,533 | £159,831 |
| Total Expenses | £15,765 | £15,872 | £15,993 | £16,116 | £16,241 | £79,987 |
| Profit Before Tax | £14,763 | £15,267 | £15,924 | £16,599 | £17,292 | £79,845 |
| Profit After Tax | £11,958 | £12,366 | £12,899 | £13,445 | £14,007 | £64,674 |
| Change In Property Value | £5,400 | £5,508 | £11,236 | £14,607 | £16,871 | £53,622 |
| Net Return | £17,358 | £17,874 | £24,135 | £28,052 | £30,878 | £118,296 |
| Return From Rental Income (%) | 9% | 9% | 9% | 10% | 10% | 46% |
| Total Net Return (%) | 12% | 13% | 17% | 20% | 22% | 85% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change