Flat SK6 2 beds 1 bath

Moor End Road, Mellor, Stockport, Greater Manchester SK6

North West, England · SK6

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£26,266

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£83,716

↗ 26%After 5 Years

Return On Investment

108%

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	£22,848	£23,191	£23,770	£24,365	£25,096	£119,270
Total Expenses	£17,179	£17,259	£17,360	£17,464	£17,579	£86,842
Profit Before Tax	£5,669	£5,931	£6,410	£6,901	£7,516	£32,428
Profit After Tax	£4,592	£4,804	£5,192	£5,590	£6,088	£26,266
Change In Property Value	£9,750	£10,043	£18,964	£21,825	£23,135	£83,716
Net Return	£14,342	£14,847	£24,156	£27,415	£29,223	£109,983
Return From Rental Income (%)	4%	5%	5%	5%	6%	26%
Total Net Return (%)	14%	15%	24%	27%	29%	108%

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