Flat M8 2 beds 2 baths

Stoneyholme Avenue, Manchester M8

North West, England · M8

Initial Investment

First Year

£40,000First Year

Profit From Rental Income

After 5 Years

£3,476

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£33,487

↗ 26%After 5 Years

Return On Investment

92%

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	£9,360	£9,500	£9,738	£9,981	£10,281	£48,860
Total Expenses	£8,755	£8,830	£8,911	£8,994	£9,080	£44,570
Profit Before Tax	£605	£670	£827	£988	£1,200	£4,291
Profit After Tax	£490	£543	£670	£800	£972	£3,476
Change In Property Value	£3,900	£4,017	£7,585	£8,730	£9,254	£33,487
Net Return	£4,390	£4,560	£8,255	£9,530	£10,226	£36,962
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
Total Net Return (%)	11%	11%	21%	24%	26%	92%

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