Flat M8 2 beds 1 bath

St Albans Terrace, Manchester M8

North West, England · M8

Initial Investment

First Year

£43,000First Year

Profit From Rental Income

After 5 Years

£4,715

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£36,062

↗ 26%After 5 Years

Return On Investment

95%

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	£9,840	£9,988	£10,237	£10,493	£10,808	£51,366
Total Expenses	£8,959	£9,029	£9,106	£9,185	£9,268	£45,545
Profit Before Tax	£882	£959	£1,131	£1,309	£1,540	£5,821
Profit After Tax	£714	£777	£916	£1,060	£1,248	£4,715
Change In Property Value	£4,200	£4,326	£8,169	£9,402	£9,966	£36,062
Net Return	£4,914	£5,103	£9,085	£10,462	£11,214	£40,777
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	11%	12%	21%	24%	26%	95%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change