Flat
M8
4 beds
2 baths
Abbotfield Court, Manchester M8
North West, England · M8
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£31,567
↗ 26%After 5 Years
Change In Property Value
£96,596
↗ 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 | £26,352 | £26,747 | £27,416 | £28,101 | £28,944 | £137,561 |
| Total Expenses | £19,513 | £19,599 | £19,709 | £19,821 | £19,948 | £98,590 |
| Profit Before Tax | £6,839 | £7,148 | £7,707 | £8,280 | £8,996 | £38,971 |
| Profit After Tax | £5,539 | £5,790 | £6,243 | £6,707 | £7,287 | £31,567 |
| Change In Property Value | £11,250 | £11,588 | £21,881 | £25,183 | £26,694 | £96,596 |
| Net Return | £16,789 | £17,378 | £28,124 | £31,890 | £33,981 | £128,162 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 14% | 15% | 23% | 27% | 28% | 107% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change