Flat
M11
2 beds
1 bath
Stockport Road, Manchester M11
Initial Investment
£92,915First YearProfit From Rental Income
£16,133
↗ 17%After 5 Years
Change In Property Value
£37,536
↗ 20%After 5 Years
Return On Investment
58%
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 | £14,400 | £14,688 | £15,055 | £15,432 | £15,817 | £75,392 |
| Total Expenses | £10,939 | £11,013 | £11,093 | £11,175 | £11,256 | £55,475 |
| Profit Before Tax | £3,461 | £3,675 | £3,962 | £4,257 | £4,562 | £19,917 |
| Profit After Tax | £2,804 | £2,976 | £3,209 | £3,448 | £3,695 | £16,133 |
| Change In Property Value | £3,780 | £3,856 | £7,865 | £10,225 | £11,810 | £37,536 |
| Net Return | £6,584 | £6,832 | £11,075 | £13,673 | £15,505 | £53,669 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 7% | 7% | 12% | 15% | 17% | 58% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change