Flat
M8
3 beds
2 baths
Greenstead Avenue, Manchester M8
North West, England · M8
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£9,366
↗ 12%After 5 Years
Change In Property Value
£64,397
↗ 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 | £15,240 | £15,469 | £15,855 | £16,252 | £16,739 | £79,555 |
| Total Expenses | £13,443 | £13,512 | £13,593 | £13,677 | £13,768 | £67,993 |
| Profit Before Tax | £1,797 | £1,957 | £2,262 | £2,575 | £2,971 | £11,562 |
| Profit After Tax | £1,456 | £1,585 | £1,832 | £2,086 | £2,407 | £9,366 |
| Change In Property Value | £7,500 | £7,725 | £14,587 | £16,789 | £17,796 | £64,397 |
| Net Return | £8,956 | £9,310 | £16,420 | £18,874 | £20,203 | £73,763 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 12% | 12% | 22% | 25% | 27% | 97% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change