Flat M9 2 beds 1 bath

Cudworth Road, Manchester M9

North West, England · M9

Initial Investment

First Year

£57,085First Year

Profit From Rental Income

After 5 Years

£11,505

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£48,156

↗ 26%After 5 Years

Return On Investment

105%

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	£13,140	£13,337	£13,671	£14,012	£14,433	£68,593
Total Expenses	£10,731	£10,797	£10,873	£10,951	£11,036	£54,389
Profit Before Tax	£2,409	£2,540	£2,797	£3,061	£3,397	£14,204
Profit After Tax	£1,951	£2,058	£2,266	£2,479	£2,751	£11,505
Change In Property Value	£5,609	£5,777	£10,908	£12,555	£13,308	£48,156
Net Return	£7,560	£7,834	£13,174	£15,034	£16,059	£59,661
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	13%	14%	23%	26%	28%	105%

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