Flat M8 2 beds 1 bath

Barrow Hill Road, Manchester M8

North West, England · M8

Initial Investment

First Year

£60,100First Year

Profit From Rental Income

After 5 Years

£5,552

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£50,745

↗ 26%After 5 Years

Return On Investment

94%

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	£12,000	£12,180	£12,484	£12,797	£13,181	£62,642
Total Expenses	£11,016	£11,080	£11,153	£11,228	£11,310	£55,787
Profit Before Tax	£984	£1,100	£1,331	£1,568	£1,871	£6,854
Profit After Tax	£797	£891	£1,078	£1,270	£1,516	£5,552
Change In Property Value	£5,910	£6,087	£11,495	£13,230	£14,023	£50,745
Net Return	£6,707	£6,978	£12,573	£14,500	£15,539	£56,297
Return From Rental Income (%)	1%	1%	2%	2%	3%	9%
Total Net Return (%)	11%	12%	21%	24%	26%	94%

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