Flat
M43
2 beds
1 bath
Quinn Square, Manchester M43
Initial Investment
£114,850First YearProfit From Rental Income
£17,129
↗ 15%After 5 Years
Change In Property Value
£45,679
↗ 20%After 5 Years
Return On Investment
55%
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 | £16,560 | £16,891 | £17,313 | £17,746 | £18,190 | £86,701 |
| Total Expenses | £12,937 | £13,020 | £13,109 | £13,199 | £13,289 | £65,554 |
| Profit Before Tax | £3,623 | £3,871 | £4,205 | £4,547 | £4,901 | £21,147 |
| Profit After Tax | £2,934 | £3,136 | £3,406 | £3,683 | £3,969 | £17,129 |
| Change In Property Value | £4,600 | £4,692 | £9,572 | £12,443 | £14,372 | £45,679 |
| Net Return | £7,534 | £7,828 | £12,978 | £16,126 | £18,341 | £62,808 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 3% | 15% |
| Total Net Return (%) | 7% | 7% | 11% | 14% | 16% | 55% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change