Flat
M9
3 beds
1 bath
Rathbourne Avenue, Blackley, Manchester M9
North West, England · M9
View property listing
Initial Investment
£79,500First YearProfit From Rental Income
£10,042
↗ 13%After 5 Years
Change In Property Value
£66,973
↗ 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 | £15,840 | £16,078 | £16,480 | £16,892 | £17,398 | £82,687 |
| Total Expenses | £13,900 | £13,969 | £14,052 | £14,137 | £14,231 | £70,289 |
| Profit Before Tax | £1,941 | £2,108 | £2,427 | £2,754 | £3,167 | £12,397 |
| Profit After Tax | £1,572 | £1,708 | £1,966 | £2,231 | £2,566 | £10,042 |
| Change In Property Value | £7,800 | £8,034 | £15,171 | £17,460 | £18,508 | £66,973 |
| Net Return | £9,372 | £9,742 | £17,137 | £19,691 | £21,074 | £77,015 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 13% |
| 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