Flat
M8
3 beds
1 bath
Edilom Road, Crumpsall M8
North West, England · M8
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£19,785
↗ 17%After 5 Years
Change In Property Value
£96,596
↗ 26%After 5 Years
Return On Investment
97%
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 | £23,256 | £23,605 | £24,195 | £24,800 | £25,544 | £121,399 |
| Total Expenses | £19,204 | £19,285 | £19,387 | £19,491 | £19,608 | £96,974 |
| Profit Before Tax | £4,052 | £4,320 | £4,808 | £5,309 | £5,936 | £24,426 |
| Profit After Tax | £3,282 | £3,499 | £3,895 | £4,300 | £4,808 | £19,785 |
| Change In Property Value | £11,250 | £11,588 | £21,881 | £25,183 | £26,694 | £96,596 |
| Net Return | £14,532 | £15,087 | £25,776 | £29,483 | £31,502 | £116,381 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 12% | 13% | 22% | 25% | 26% | 97% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change