Flat
M20
2 beds
2 baths
9 Toddbrook Close, West Didsbury M20
Initial Investment
£213,049First YearProfit From Rental Income
£34,336
↗ 16%After 5 Years
Change In Property Value
£74,476
↗ 20%After 5 Years
Return On Investment
51%
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 | £27,000 | £27,540 | £28,229 | £28,934 | £29,658 | £141,360 |
| Total Expenses | £19,578 | £19,678 | £19,790 | £19,904 | £20,019 | £98,970 |
| Profit Before Tax | £7,422 | £7,862 | £8,439 | £9,030 | £9,638 | £42,390 |
| Profit After Tax | £6,012 | £6,368 | £6,835 | £7,314 | £7,807 | £34,336 |
| Change In Property Value | £7,500 | £7,650 | £15,606 | £20,288 | £23,432 | £74,476 |
| Net Return | £13,512 | £14,018 | £22,441 | £27,602 | £31,239 | £108,812 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 6% | 7% | 11% | 13% | 15% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change