Flat
M21
2 beds
1 bath
Shared Ownership. Emerald Way, Chorlton M21
Initial Investment
£71,600First YearProfit From Rental Income
£8,317
↗ 12%After 5 Years
Change In Property Value
£29,195
↗ 20%After 5 Years
Return On Investment
52%
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 | £10,584 | £10,796 | £11,066 | £11,342 | £11,626 | £55,413 |
| Total Expenses | £8,891 | £8,958 | £9,028 | £9,099 | £9,170 | £45,146 |
| Profit Before Tax | £1,693 | £1,838 | £2,038 | £2,243 | £2,455 | £10,268 |
| Profit After Tax | £1,372 | £1,489 | £1,651 | £1,817 | £1,989 | £8,317 |
| Change In Property Value | £2,940 | £2,999 | £6,118 | £7,953 | £9,186 | £29,195 |
| Net Return | £4,312 | £4,487 | £7,768 | £9,770 | £11,174 | £37,511 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 6% | 6% | 11% | 14% | 16% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change