Flat
M43
2 beds
1 bath
Sunnyside Road, Manchester M43
Initial Investment
£98,800First YearProfit From Rental Income
£5,938
↗ 6%After 5 Years
Change In Property Value
£39,721
↗ 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 | £12,192 | £12,436 | £12,747 | £13,065 | £13,392 | £63,832 |
| Total Expenses | £11,154 | £11,225 | £11,299 | £11,374 | £11,450 | £56,501 |
| Profit Before Tax | £1,038 | £1,211 | £1,448 | £1,691 | £1,942 | £7,331 |
| Profit After Tax | £841 | £981 | £1,173 | £1,370 | £1,573 | £5,938 |
| Change In Property Value | £4,000 | £4,080 | £8,323 | £10,820 | £12,497 | £39,721 |
| Net Return | £4,841 | £5,061 | £9,496 | £12,190 | £14,071 | £45,658 |
| 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