Flat
M21
0 beds
1 bath
Shared Ownership. Emerald Way, Chorlton M21
Initial Investment
£89,102First YearProfit From Rental Income
£12,285
↗ 14%After 5 Years
Change In Property Value
£36,121
↗ 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 | £13,092 | £13,354 | £13,688 | £14,030 | £14,381 | £68,544 |
| Total Expenses | £10,525 | £10,597 | £10,674 | £10,752 | £10,829 | £53,377 |
| Profit Before Tax | £2,567 | £2,757 | £3,014 | £3,278 | £3,551 | £15,167 |
| Profit After Tax | £2,079 | £2,233 | £2,441 | £2,655 | £2,876 | £12,285 |
| Change In Property Value | £3,638 | £3,710 | £7,569 | £9,840 | £11,365 | £36,121 |
| Net Return | £5,717 | £5,943 | £10,010 | £12,495 | £14,241 | £48,406 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 6% | 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