Flat
M11
2 beds
2 baths
The Waterfront, Manchester M11
Initial Investment
£83,600First YearProfit From Rental Income
£11,056
↗ 13%After 5 Years
Change In Property Value
£33,961
↗ 20%After 5 Years
Return On Investment
54%
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 | £12,312 | £12,558 | £12,872 | £13,194 | £13,524 | £64,460 |
| Total Expenses | £10,016 | £10,086 | £10,161 | £10,237 | £10,312 | £50,811 |
| Profit Before Tax | £2,296 | £2,472 | £2,712 | £2,957 | £3,212 | £13,649 |
| Profit After Tax | £1,860 | £2,002 | £2,196 | £2,395 | £2,601 | £11,056 |
| Change In Property Value | £3,420 | £3,488 | £7,116 | £9,251 | £10,685 | £33,961 |
| Net Return | £5,280 | £5,491 | £9,313 | £11,647 | £13,287 | £45,017 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 6% | 7% | 11% | 14% | 16% | 54% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change