Flat M9 2 beds 1 bath

Wembury Street North, Manchester, Greater Manchester M9

North West, England · M9

Initial Investment

First Year

£43,000First Year

Profit From Rental Income

After 5 Years

£6,491

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£36,062

↗ 26%After 5 Years

Return On Investment

99%

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	£9,840	£9,988	£10,237	£10,493	£10,808	£51,366
Total Expenses	£8,539	£8,599	£8,667	£8,737	£8,811	£43,352
Profit Before Tax	£1,302	£1,388	£1,570	£1,757	£1,997	£8,014
Profit After Tax	£1,054	£1,125	£1,272	£1,423	£1,618	£6,491
Change In Property Value	£4,200	£4,326	£8,169	£9,402	£9,966	£36,062
Net Return	£5,254	£5,451	£9,441	£10,825	£11,584	£42,554
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	12%	13%	22%	25%	27%	99%

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