Flat M8 3 beds 1 bath

Woodlands Street, Manchester M8

North West, England · M8

Initial Investment

First Year

£83,000First Year

Profit From Rental Income

After 5 Years

£20,354

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£69,549

↗ 26%After 5 Years

Return On Investment

108%

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	£18,972	£19,257	£19,738	£20,231	£20,838	£99,036
Total Expenses	£14,609	£14,684	£14,775	£14,868	£14,972	£73,908
Profit Before Tax	£4,363	£4,573	£4,963	£5,363	£5,867	£25,128
Profit After Tax	£3,534	£3,704	£4,020	£4,344	£4,752	£20,354
Change In Property Value	£8,100	£8,343	£15,754	£18,132	£19,220	£69,549
Net Return	£11,634	£12,047	£19,774	£22,476	£23,972	£89,903
Return From Rental Income (%)	4%	4%	5%	5%	6%	25%
Total Net Return (%)	14%	15%	24%	27%	29%	108%

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