Flat
M20
2 beds
1 bath
Atwood Road, Didsbury, Manchester, Greater Manchester M20
Initial Investment
£114,850First YearProfit From Rental Income
£17,789
↗ 15%After 5 Years
Change In Property Value
£45,679
↗ 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 | £16,560 | £16,891 | £17,313 | £17,746 | £18,190 | £86,701 |
| Total Expenses | £12,781 | £12,860 | £12,946 | £13,033 | £13,120 | £64,740 |
| Profit Before Tax | £3,779 | £4,031 | £4,368 | £4,714 | £5,070 | £21,961 |
| Profit After Tax | £3,061 | £3,265 | £3,538 | £3,818 | £4,107 | £17,789 |
| Change In Property Value | £4,600 | £4,692 | £9,572 | £12,443 | £14,372 | £45,679 |
| Net Return | £7,661 | £7,957 | £13,110 | £16,261 | £18,479 | £63,467 |
| 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