Flat
M16
2 beds
2 baths
Alexandra Road South, Whalley Range M16
North West, England · M16
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£19,911
↗ 33%After 5 Years
Change In Property Value
£51,518
↗ 26%After 5 Years
Return On Investment
117%
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 | £15,900 | £16,138 | £16,542 | £16,956 | £17,464 | £83,000 |
| Total Expenses | £11,525 | £11,595 | £11,678 | £11,763 | £11,857 | £58,418 |
| Profit Before Tax | £4,375 | £4,544 | £4,864 | £5,192 | £5,607 | £24,582 |
| Profit After Tax | £3,544 | £3,680 | £3,940 | £4,206 | £4,542 | £19,911 |
| Change In Property Value | £6,000 | £6,180 | £11,670 | £13,431 | £14,237 | £51,518 |
| Net Return | £9,544 | £9,860 | £15,610 | £17,637 | £18,779 | £71,429 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 33% |
| Total Net Return (%) | 16% | 16% | 26% | 29% | 31% | 117% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change