Flat
M20
2 beds
1 bath
The Beeches, West Didsbury, Manchester M20
Initial Investment
£152,750First YearProfit From Rental Income
£24,636
↗ 16%After 5 Years
Change In Property Value
£57,595
↗ 20%After 5 Years
Return On Investment
54%
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 | £20,880 | £21,298 | £21,830 | £22,376 | £22,935 | £109,319 |
| Total Expenses | £15,594 | £15,682 | £15,778 | £15,876 | £15,975 | £78,904 |
| Profit Before Tax | £5,286 | £5,616 | £6,052 | £6,500 | £6,960 | £30,415 |
| Profit After Tax | £4,282 | £4,549 | £4,902 | £5,265 | £5,638 | £24,636 |
| Change In Property Value | £5,800 | £5,916 | £12,069 | £15,689 | £18,121 | £57,595 |
| Net Return | £10,082 | £10,465 | £16,971 | £20,954 | £23,759 | £82,231 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 7% | 7% | 11% | 14% | 16% | 54% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change