Flat
M20
2 beds
1 bath
Highmarsh Crescent, Manchester M20
Initial Investment
£112,175First YearProfit From Rental Income
£17,218
↗ 15%After 5 Years
Change In Property Value
£44,686
↗ 20%After 5 Years
Return On Investment
55%
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 | £16,200 | £16,524 | £16,937 | £17,361 | £17,795 | £84,816 |
| Total Expenses | £12,547 | £12,625 | £12,710 | £12,796 | £12,882 | £63,559 |
| Profit Before Tax | £3,653 | £3,899 | £4,228 | £4,565 | £4,913 | £21,257 |
| Profit After Tax | £2,959 | £3,158 | £3,424 | £3,697 | £3,979 | £17,218 |
| Change In Property Value | £4,500 | £4,590 | £9,364 | £12,173 | £14,059 | £44,686 |
| Net Return | £7,459 | £7,748 | £12,788 | £15,870 | £18,039 | £61,904 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 7% | 7% | 11% | 14% | 16% | 55% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change