Flat
M8
6 beds
3 baths
Wilton Road, Crumpsall M8
North West, England · M8
View property listing
Initial Investment
£216,000First YearProfit From Rental Income
£37,839
↗ 18%After 5 Years
Change In Property Value
£167,433
↗ 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 | £39,612 | £40,206 | £41,211 | £42,242 | £43,509 | £206,780 |
| Total Expenses | £31,750 | £31,855 | £31,999 | £32,146 | £32,315 | £160,065 |
| Profit Before Tax | £7,862 | £8,351 | £9,212 | £10,096 | £11,194 | £46,715 |
| Profit After Tax | £6,368 | £6,764 | £7,462 | £8,178 | £9,067 | £37,839 |
| Change In Property Value | £19,500 | £20,085 | £37,927 | £43,651 | £46,270 | £167,433 |
| Net Return | £25,868 | £26,849 | £45,389 | £51,828 | £55,337 | £205,272 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 18% |
| Total Net Return (%) | 12% | 12% | 21% | 24% | 26% | 95% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change