Flat
M9
3 beds
1 bath
Greetland Drive, Blackley, Manchester M9
North West, England · M9
View property listing
Initial Investment
£71,500First YearProfit From Rental Income
£16,616
↗ 23%After 5 Years
Change In Property Value
£60,533
↗ 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 | £16,512 | £16,760 | £17,179 | £17,608 | £18,136 | £86,195 |
| Total Expenses | £12,975 | £13,046 | £13,130 | £13,217 | £13,313 | £65,681 |
| Profit Before Tax | £3,537 | £3,714 | £4,048 | £4,391 | £4,824 | £20,514 |
| Profit After Tax | £2,865 | £3,008 | £3,279 | £3,557 | £3,907 | £16,616 |
| Change In Property Value | £7,050 | £7,262 | £13,712 | £15,781 | £16,728 | £60,533 |
| Net Return | £9,915 | £10,270 | £16,991 | £19,338 | £20,635 | £77,150 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 14% | 14% | 24% | 27% | 29% | 108% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change