Flat
M9
3 beds
1 bath
Greetland Drive, Blackley, Manchester M9
North West, England · M9
View property listing
Initial Investment
£73,000First YearProfit From Rental Income
£8,643
↗ 12%After 5 Years
Change In Property Value
£61,821
↗ 26%After 5 Years
Return On Investment
97%
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 | £14,628 | £14,847 | £15,219 | £15,599 | £16,067 | £76,360 |
| Total Expenses | £12,985 | £13,053 | £13,133 | £13,215 | £13,304 | £65,689 |
| Profit Before Tax | £1,643 | £1,795 | £2,086 | £2,384 | £2,763 | £10,671 |
| Profit After Tax | £1,331 | £1,454 | £1,689 | £1,931 | £2,238 | £8,643 |
| Change In Property Value | £7,200 | £7,416 | £14,004 | £16,117 | £17,084 | £61,821 |
| Net Return | £8,531 | £8,870 | £15,693 | £18,049 | £19,322 | £70,465 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 12% | 12% | 21% | 25% | 26% | 97% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change