Flat
M20
1 bed
1 bath
Burton Road, West Didsbury, Manchester M20
Initial Investment
£61,000First YearProfit From Rental Income
£5,806
↗ 10%After 5 Years
Change In Property Value
£24,825
↗ 20%After 5 Years
Return On Investment
50%
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 | £9,000 | £9,180 | £9,409 | £9,645 | £9,886 | £47,120 |
| Total Expenses | £7,859 | £7,923 | £7,989 | £8,057 | £8,123 | £39,952 |
| Profit Before Tax | £1,141 | £1,257 | £1,420 | £1,588 | £1,762 | £7,168 |
| Profit After Tax | £924 | £1,018 | £1,150 | £1,286 | £1,428 | £5,806 |
| Change In Property Value | £2,500 | £2,550 | £5,202 | £6,763 | £7,811 | £24,825 |
| Net Return | £3,424 | £3,568 | £6,352 | £8,049 | £9,238 | £30,631 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 6% | 6% | 10% | 13% | 15% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change