Flat M8 4 beds 2 baths

Barsham Close, Manchester M8

North West, England · M8

Initial Investment

First Year

£107,500First Year

Profit From Rental Income

After 5 Years

£27,829

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£87,580

↗ 26%After 5 Years

Return On Investment

107%

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	£23,892	£24,250	£24,857	£25,478	£26,242	£124,719
Total Expenses	£17,879	£17,961	£18,064	£18,170	£18,289	£90,363
Profit Before Tax	£6,013	£6,290	£6,793	£7,308	£7,953	£34,357
Profit After Tax	£4,871	£5,095	£5,502	£5,919	£6,442	£27,829
Change In Property Value	£10,200	£10,506	£19,839	£22,833	£24,203	£87,580
Net Return	£15,071	£15,601	£25,341	£28,752	£30,645	£115,409
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	14%	15%	24%	27%	29%	107%

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