Flat
M9
3 beds
2 baths
Millers Brow Walk, Blackley, Manchester M9
North West, England · M9
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£9,411
↗ 12%After 5 Years
Change In Property Value
£64,397
↗ 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 | £15,252 | £15,481 | £15,868 | £16,264 | £16,752 | £79,618 |
| Total Expenses | £13,444 | £13,513 | £13,594 | £13,678 | £13,769 | £67,999 |
| Profit Before Tax | £1,808 | £1,968 | £2,273 | £2,586 | £2,983 | £11,619 |
| Profit After Tax | £1,465 | £1,594 | £1,841 | £2,095 | £2,416 | £9,411 |
| Change In Property Value | £7,500 | £7,725 | £14,587 | £16,789 | £17,796 | £64,397 |
| Net Return | £8,965 | £9,319 | £16,429 | £18,884 | £20,212 | £73,808 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 12% | 12% | 22% | 25% | 27% | 97% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change