Flat
M9
2 beds
1 bath
Parsons Way, Manchester M9
North West, England · M9
View property listing
Initial Investment
£35,500First YearProfit From Rental Income
£14,161
↗ 40%After 5 Years
Change In Property Value
£29,623
↗ 26%After 5 Years
Return On Investment
123%
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 | £10,800 | £10,962 | £11,236 | £11,517 | £11,862 | £56,377 |
| Total Expenses | £7,643 | £7,705 | £7,775 | £7,847 | £7,924 | £38,894 |
| Profit Before Tax | £3,157 | £3,257 | £3,461 | £3,670 | £3,938 | £17,483 |
| Profit After Tax | £2,557 | £2,638 | £2,803 | £2,973 | £3,190 | £14,161 |
| Change In Property Value | £3,450 | £3,554 | £6,710 | £7,723 | £8,186 | £29,623 |
| Net Return | £6,007 | £6,192 | £9,513 | £10,695 | £11,376 | £43,784 |
| Return From Rental Income (%) | 7% | 7% | 8% | 8% | 9% | 40% |
| Total Net Return (%) | 17% | 17% | 27% | 30% | 32% | 123% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change