Flat
M8
3 beds
1 bath
Delauneys Road, Crumpsall M8
North West, England · M8
View property listing
Initial Investment
£47,500First YearProfit From Rental Income
£8,099
↗ 17%After 5 Years
Change In Property Value
£39,926
↗ 26%After 5 Years
Return On Investment
101%
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 | £10,896 | £11,059 | £11,336 | £11,619 | £11,968 | £56,879 |
| Total Expenses | £9,239 | £9,302 | £9,372 | £9,444 | £9,522 | £46,879 |
| Profit Before Tax | £1,657 | £1,758 | £1,964 | £2,175 | £2,446 | £9,999 |
| Profit After Tax | £1,342 | £1,424 | £1,591 | £1,762 | £1,981 | £8,099 |
| Change In Property Value | £4,650 | £4,790 | £9,044 | £10,409 | £11,034 | £39,926 |
| Net Return | £5,992 | £6,213 | £10,635 | £12,171 | £13,015 | £48,026 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 13% | 13% | 22% | 26% | 27% | 101% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change