Flat
M14
1 bed
1 bath
Grove Close, Manchester, Greater Manchester M14
North West, England · M14
View property listing
Initial Investment
£31,000First YearProfit From Rental Income
£2,111
↗ 7%After 5 Years
Change In Property Value
£25,759
↗ 26%After 5 Years
Return On Investment
90%
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 | £7,000 | £7,105 | £7,283 | £7,465 | £7,689 | £36,541 |
| Total Expenses | £6,668 | £6,724 | £6,785 | £6,847 | £6,912 | £33,935 |
| Profit Before Tax | £333 | £381 | £498 | £618 | £777 | £2,606 |
| Profit After Tax | £269 | £309 | £403 | £500 | £629 | £2,111 |
| Change In Property Value | £3,000 | £3,090 | £5,835 | £6,715 | £7,118 | £25,759 |
| Net Return | £3,269 | £3,399 | £6,238 | £7,216 | £7,748 | £27,870 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 11% | 11% | 20% | 23% | 25% | 90% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change