Flat
M20
3 beds
2 baths
Parsonage Road, Withington, Greater Manchester M20
Initial Investment
£122,875First YearProfit From Rental Income
£19,501
↗ 16%After 5 Years
Change In Property Value
£48,658
↗ 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 | £17,640 | £17,993 | £18,443 | £18,904 | £19,376 | £92,355 |
| Total Expenses | £13,484 | £13,566 | £13,654 | £13,744 | £13,833 | £68,281 |
| Profit Before Tax | £4,156 | £4,427 | £4,789 | £5,160 | £5,543 | £24,075 |
| Profit After Tax | £3,366 | £3,586 | £3,879 | £4,180 | £4,490 | £19,501 |
| Change In Property Value | £4,900 | £4,998 | £10,196 | £13,255 | £15,309 | £48,658 |
| Net Return | £8,266 | £8,584 | £14,075 | £17,434 | £19,799 | £68,158 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| 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