Flat
M13
2 beds
1 bath
Stockport Road, Grove Village, Manchester M13
North West, England · M13
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£6,457
↗ 12%After 5 Years
Change In Property Value
£46,366
↗ 26%After 5 Years
Return On Investment
96%
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 | £11,520 | £11,693 | £11,985 | £12,285 | £12,653 | £60,136 |
| Total Expenses | £10,294 | £10,357 | £10,429 | £10,503 | £10,582 | £52,164 |
| Profit Before Tax | £1,227 | £1,336 | £1,556 | £1,782 | £2,071 | £7,972 |
| Profit After Tax | £993 | £1,082 | £1,260 | £1,443 | £1,677 | £6,457 |
| Change In Property Value | £5,400 | £5,562 | £10,503 | £12,088 | £12,813 | £46,366 |
| Net Return | £6,393 | £6,644 | £11,763 | £13,531 | £14,491 | £52,823 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 12% | 12% | 21% | 25% | 26% | 96% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change