Flat
M14
3 beds
2 baths
Claremont Road, Manchester, Greater Manchester M14
North West, England · M14
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£12,681
↗ 21%After 5 Years
Change In Property Value
£51,518
↗ 26%After 5 Years
Return On Investment
105%
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 | £14,000 | £14,210 | £14,565 | £14,929 | £15,377 | £73,082 |
| Total Expenses | £11,335 | £11,402 | £11,480 | £11,561 | £11,648 | £57,426 |
| Profit Before Tax | £2,665 | £2,808 | £3,085 | £3,369 | £3,729 | £15,655 |
| Profit After Tax | £2,159 | £2,274 | £2,499 | £2,729 | £3,021 | £12,681 |
| Change In Property Value | £6,000 | £6,180 | £11,670 | £13,431 | £14,237 | £51,518 |
| Net Return | £8,159 | £8,454 | £14,169 | £16,160 | £17,257 | £64,199 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 13% | 14% | 23% | 26% | 28% | 105% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change