Flat M9 2 beds 1 bath

Kilmaine Avenue, Manchester, Greater Manchester M9

North West, England · M9

Initial Investment

First Year

£40,000First Year

Profit From Rental Income

After 5 Years

£3,696

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£33,487

↗ 26%After 5 Years

Return On Investment

93%

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	£9,360	£9,500	£9,738	£9,981	£10,281	£48,860
Total Expenses	£8,703	£8,777	£8,857	£8,938	£9,024	£44,298
Profit Before Tax	£657	£724	£881	£1,043	£1,257	£4,562
Profit After Tax	£532	£586	£714	£845	£1,018	£3,696
Change In Property Value	£3,900	£4,017	£7,585	£8,730	£9,254	£33,487
Net Return	£4,432	£4,603	£8,299	£9,575	£10,272	£37,182
Return From Rental Income (%)	1%	1%	2%	2%	3%	9%
Total Net Return (%)	11%	12%	21%	24%	26%	93%

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