Flat M14 3 beds 1 bath

Moss Lane East, Manchester M14

North West, England · M14

Initial Investment

First Year

£47,500First Year

Profit From Rental Income

After 5 Years

£7,924

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£39,926

↗ 26%After 5 Years

Return On Investment

101%

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	£10,850	£11,013	£11,288	£11,570	£11,917	£56,638
Total Expenses	£9,235	£9,297	£9,367	£9,439	£9,517	£46,855
Profit Before Tax	£1,615	£1,716	£1,921	£2,131	£2,401	£9,783
Profit After Tax	£1,308	£1,390	£1,556	£1,726	£1,944	£7,924
Change In Property Value	£4,650	£4,790	£9,044	£10,409	£11,034	£39,926
Net Return	£5,958	£6,179	£10,600	£12,135	£12,978	£47,851
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	13%	13%	22%	26%	27%	101%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change