Flat M8 2 beds 1 bath

Keane Court, Manchester M8

North West, England · M8

Initial Investment

First Year

£44,500First Year

Profit From Rental Income

After 5 Years

£2,445

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£37,350

↗ 26%After 5 Years

Return On Investment

89%

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	£8,988	£9,123	£9,351	£9,585	£9,872	£46,919
Total Expenses	£8,652	£8,711	£8,777	£8,844	£8,916	£43,900
Profit Before Tax	£336	£412	£574	£740	£957	£3,019
Profit After Tax	£272	£333	£465	£600	£775	£2,445
Change In Property Value	£4,350	£4,481	£8,461	£9,737	£10,322	£37,350
Net Return	£4,622	£4,814	£8,926	£10,337	£11,097	£39,796
Return From Rental Income (%)	1%	1%	1%	1%	2%	5%
Total Net Return (%)	10%	11%	20%	23%	25%	89%

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