Flat
M21
1 bed
1 bath
Shared Ownership. Emerald Way, Chorlton M21
Initial Investment
£49,720First YearProfit From Rental Income
£3,124
↗ 6%After 5 Years
Change In Property Value
£20,158
↗ 20%After 5 Years
Return On Investment
47%
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 | £7,308 | £7,454 | £7,641 | £7,832 | £8,027 | £38,262 |
| Total Expenses | £6,758 | £6,818 | £6,880 | £6,943 | £7,005 | £34,404 |
| Profit Before Tax | £550 | £636 | £760 | £889 | £1,022 | £3,857 |
| Profit After Tax | £446 | £515 | £616 | £720 | £828 | £3,124 |
| Change In Property Value | £2,030 | £2,071 | £4,224 | £5,491 | £6,342 | £20,158 |
| Net Return | £2,476 | £2,586 | £4,840 | £6,211 | £7,170 | £23,282 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 5% | 5% | 10% | 12% | 14% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change