Flat
M45
3 beds
1 bath
Windsor Avenue, Whitefield M45
Initial Investment
£128,950First YearProfit From Rental Income
£9,879
↗ 8%After 5 Years
Change In Property Value
£50,644
↗ 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 | £15,540 | £15,851 | £16,247 | £16,653 | £17,070 | £81,361 |
| Total Expenses | £13,671 | £13,748 | £13,831 | £13,915 | £14,000 | £69,165 |
| Profit Before Tax | £1,869 | £2,103 | £2,416 | £2,738 | £3,070 | £12,196 |
| Profit After Tax | £1,514 | £1,703 | £1,957 | £2,218 | £2,487 | £9,879 |
| Change In Property Value | £5,100 | £5,202 | £10,612 | £13,796 | £15,934 | £50,644 |
| Net Return | £6,614 | £6,905 | £12,569 | £16,013 | £18,421 | £60,522 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| 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