Flat
M9
2 beds
1 bath
Glenbrook Road, Blackley, Manchester M9
North West, England · M9
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£5,846
↗ 10%After 5 Years
Change In Property Value
£51,518
↗ 26%After 5 Years
Return On Investment
94%
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 | £12,204 | £12,387 | £12,697 | £13,014 | £13,405 | £63,707 |
| Total Expenses | £11,155 | £11,220 | £11,294 | £11,369 | £11,451 | £56,489 |
| Profit Before Tax | £1,049 | £1,167 | £1,403 | £1,645 | £1,954 | £7,218 |
| Profit After Tax | £849 | £946 | £1,137 | £1,332 | £1,582 | £5,846 |
| Change In Property Value | £6,000 | £6,180 | £11,670 | £13,431 | £14,237 | £51,518 |
| Net Return | £6,849 | £7,126 | £12,806 | £14,763 | £15,819 | £57,364 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 11% | 12% | 21% | 24% | 26% | 94% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change