Flat
M25
2 beds
1 bath
Belvedere Court, St. Anns Road, Manchester M25
Initial Investment
£88,097First YearProfit From Rental Income
£12,083
↗ 14%After 5 Years
Change In Property Value
£35,748
↗ 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 | £12,960 | £13,219 | £13,550 | £13,888 | £14,236 | £67,853 |
| Total Expenses | £10,437 | £10,509 | £10,585 | £10,663 | £10,740 | £52,935 |
| Profit Before Tax | £2,523 | £2,710 | £2,964 | £3,225 | £3,495 | £14,918 |
| Profit After Tax | £2,043 | £2,195 | £2,401 | £2,613 | £2,831 | £12,083 |
| Change In Property Value | £3,600 | £3,672 | £7,491 | £9,738 | £11,247 | £35,748 |
| Net Return | £5,643 | £5,867 | £9,892 | £12,350 | £14,078 | £47,831 |
| Return From Rental Income (%) | 2% | 2% | 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