Flat M9 3 beds 1 bath

Hopkinson Road, Manchester M9

North West, England · M9

Initial Investment

First Year

£64,000First Year

Profit From Rental Income

After 5 Years

£6,477

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£54,094

↗ 26%After 5 Years

Return On Investment

95%

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	£12,792	£12,984	£13,308	£13,641	£14,050	£66,776
Total Expenses	£11,611	£11,676	£11,752	£11,829	£11,912	£58,780
Profit Before Tax	£1,181	£1,308	£1,557	£1,812	£2,138	£7,996
Profit After Tax	£957	£1,059	£1,261	£1,468	£1,732	£6,477
Change In Property Value	£6,300	£6,489	£12,253	£14,103	£14,949	£54,094
Net Return	£7,257	£7,548	£13,514	£15,571	£16,681	£60,571
Return From Rental Income (%)	1%	2%	2%	2%	3%	10%
Total Net Return (%)	11%	12%	21%	24%	26%	95%

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