Flat
M60
2 beds
2 baths
St John Street, Manchester M60
Initial Investment
£269,804First YearProfit From Rental Income
£35,620
↗ 13%After 5 Years
Change In Property Value
£89,570
↗ 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 | £32,472 | £33,121 | £33,949 | £34,798 | £35,668 | £170,009 |
| Total Expenses | £24,888 | £25,039 | £25,202 | £25,369 | £25,536 | £126,034 |
| Profit Before Tax | £7,584 | £8,083 | £8,747 | £9,429 | £10,132 | £43,976 |
| Profit After Tax | £6,143 | £6,547 | £7,085 | £7,638 | £8,207 | £35,620 |
| Change In Property Value | £9,020 | £9,200 | £18,769 | £24,399 | £28,181 | £89,570 |
| Net Return | £15,163 | £15,747 | £25,854 | £32,037 | £36,388 | £125,190 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 6% | 6% | 10% | 12% | 13% | 46% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change