Flat
M8
3 beds
2 baths
Grangeforth Road, Manchester M8
North West, England · M8
View property listing
Initial Investment
£70,000First YearProfit From Rental Income
£16,095
↗ 23%After 5 Years
Change In Property Value
£59,245
↗ 26%After 5 Years
Return On Investment
108%
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 | £16,164 | £16,406 | £16,817 | £17,237 | £17,754 | £84,378 |
| Total Expenses | £12,742 | £12,812 | £12,896 | £12,982 | £13,076 | £64,507 |
| Profit Before Tax | £3,422 | £3,595 | £3,921 | £4,255 | £4,678 | £19,871 |
| Profit After Tax | £2,772 | £2,912 | £3,176 | £3,447 | £3,789 | £16,095 |
| Change In Property Value | £6,900 | £7,107 | £13,420 | £15,446 | £16,372 | £59,245 |
| Net Return | £9,672 | £10,019 | £16,596 | £18,892 | £20,162 | £75,341 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 14% | 14% | 24% | 27% | 29% | 108% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change