Flat
M20
2 beds
1 bath
Palatine Road, Manchester M20
Initial Investment
£103,882First YearProfit From Rental Income
£15,449
↗ 15%After 5 Years
Change In Property Value
£41,607
↗ 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 | £15,084 | £15,386 | £15,770 | £16,165 | £16,569 | £78,973 |
| Total Expenses | £11,820 | £11,896 | £11,978 | £12,061 | £12,144 | £59,900 |
| Profit Before Tax | £3,264 | £3,489 | £3,792 | £4,103 | £4,424 | £19,073 |
| Profit After Tax | £2,644 | £2,826 | £3,072 | £3,324 | £3,584 | £15,449 |
| Change In Property Value | £4,190 | £4,274 | £8,719 | £11,334 | £13,091 | £41,607 |
| Net Return | £6,834 | £7,100 | £11,790 | £14,658 | £16,675 | £57,057 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 3% | 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