Flat
M11
2 beds
1 bath
The Frame, 2A The Waterfront, Openshaw, Manchester M11
Initial Investment
£73,100First YearProfit From Rental Income
£8,659
↗ 12%After 5 Years
Change In Property Value
£29,790
↗ 20%After 5 Years
Return On Investment
53%
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 | £11,016 | £11,291 | £11,574 | £11,863 | £56,544 |
| Total Expenses | £9,031 | £9,099 | £9,169 | £9,241 | £9,313 | £45,854 |
| Profit Before Tax | £1,769 | £1,917 | £2,122 | £2,332 | £2,550 | £10,690 |
| Profit After Tax | £1,433 | £1,553 | £1,719 | £1,889 | £2,065 | £8,659 |
| Change In Property Value | £3,000 | £3,060 | £6,242 | £8,115 | £9,373 | £29,790 |
| Net Return | £4,433 | £4,613 | £7,961 | £10,004 | £11,438 | £38,450 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 6% | 6% | 11% | 14% | 16% | 53% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change