Flat
M40
3 beds
1 bath
Lilmore Avenue, Newton Heath, Manchester, Greater Manchester M40
Initial Investment
£104,150First YearProfit From Rental Income
£6,621
↗ 6%After 5 Years
Change In Property Value
£41,707
↗ 20%After 5 Years
Return On Investment
46%
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 | £12,792 | £13,048 | £13,374 | £13,708 | £14,051 | £66,973 |
| Total Expenses | £11,611 | £11,683 | £11,758 | £11,835 | £11,912 | £58,799 |
| Profit Before Tax | £1,181 | £1,365 | £1,616 | £1,873 | £2,139 | £8,174 |
| Profit After Tax | £957 | £1,106 | £1,309 | £1,517 | £1,732 | £6,621 |
| Change In Property Value | £4,200 | £4,284 | £8,739 | £11,361 | £13,122 | £41,707 |
| Net Return | £5,157 | £5,390 | £10,048 | £12,878 | £14,855 | £48,328 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 5% | 5% | 10% | 12% | 14% | 46% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change