Flat
M20
2 beds
2 baths
Montmano Drive, West Didsbury, Manchester, Greater Manchester M20
Initial Investment
£117,525First YearProfit From Rental Income
£18,359
↗ 16%After 5 Years
Change In Property Value
£46,672
↗ 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 | £16,920 | £17,258 | £17,690 | £18,132 | £18,585 | £88,586 |
| Total Expenses | £13,016 | £13,095 | £13,182 | £13,270 | £13,358 | £65,920 |
| Profit Before Tax | £3,904 | £4,163 | £4,508 | £4,862 | £5,228 | £22,666 |
| Profit After Tax | £3,163 | £3,372 | £3,652 | £3,939 | £4,234 | £18,359 |
| Change In Property Value | £4,700 | £4,794 | £9,780 | £12,714 | £14,684 | £46,672 |
| Net Return | £7,863 | £8,166 | £13,431 | £16,652 | £18,919 | £65,031 |
| 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