Flat
M8
3 beds
2 baths
Addenbrook Road, Manchester M8
North West, England · M8
View property listing
Initial Investment
£91,750First YearProfit From Rental Income
£12,547
↗ 14%After 5 Years
Change In Property Value
£75,989
↗ 26%After 5 Years
Return On Investment
96%
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 | £17,976 | £18,246 | £18,702 | £19,169 | £19,744 | £93,837 |
| Total Expenses | £15,502 | £15,575 | £15,663 | £15,754 | £15,854 | £78,348 |
| Profit Before Tax | £2,474 | £2,671 | £3,039 | £3,415 | £3,890 | £15,490 |
| Profit After Tax | £2,004 | £2,163 | £2,461 | £2,767 | £3,151 | £12,547 |
| Change In Property Value | £8,850 | £9,116 | £17,213 | £19,811 | £20,999 | £75,989 |
| Net Return | £10,854 | £11,279 | £19,674 | £22,577 | £24,151 | £88,535 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 12% | 12% | 21% | 25% | 26% | 96% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change