Flat
M43
2 beds
1 bath
Lees Park Way, Droylsden, Manchester M43
Initial Investment
£114,850First YearProfit From Rental Income
£8,079
↗ 7%After 5 Years
Change In Property Value
£45,679
↗ 20%After 5 Years
Return On Investment
47%
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 | £14,016 | £14,296 | £14,654 | £15,020 | £15,396 | £73,382 |
| Total Expenses | £12,527 | £12,601 | £12,680 | £12,760 | £12,840 | £63,408 |
| Profit Before Tax | £1,489 | £1,695 | £1,974 | £2,260 | £2,555 | £9,974 |
| Profit After Tax | £1,206 | £1,373 | £1,599 | £1,831 | £2,070 | £8,079 |
| Change In Property Value | £4,600 | £4,692 | £9,572 | £12,443 | £14,372 | £45,679 |
| Net Return | £5,806 | £6,065 | £11,171 | £14,274 | £16,442 | £53,758 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 5% | 5% | 10% | 12% | 14% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change