Flat
M25
2 beds
1 bath
Rowanlea, Park Street, Prestwich M25
Initial Investment
£70,600First YearProfit From Rental Income
£8,088
↗ 11%After 5 Years
Change In Property Value
£28,797
↗ 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 | £10,440 | £10,649 | £10,915 | £11,188 | £11,468 | £54,659 |
| Total Expenses | £8,797 | £8,864 | £8,933 | £9,004 | £9,075 | £44,674 |
| Profit Before Tax | £1,643 | £1,785 | £1,982 | £2,183 | £2,392 | £9,986 |
| Profit After Tax | £1,331 | £1,446 | £1,605 | £1,769 | £1,938 | £8,088 |
| Change In Property Value | £2,900 | £2,958 | £6,034 | £7,845 | £9,061 | £28,797 |
| Net Return | £4,231 | £4,404 | £7,639 | £9,613 | £10,998 | £36,886 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 11% |
| 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