Flat
M25
2 beds
1 bath
511 Bury Old Road, Manchester M25
Initial Investment
£88,100First YearProfit From Rental Income
£4,984
↗ 6%After 5 Years
Change In Property Value
£35,749
↗ 20%After 5 Years
Return On Investment
46%
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 | £11,100 | £11,322 | £11,605 | £11,895 | £12,193 | £58,115 |
| Total Expenses | £10,252 | £10,320 | £10,391 | £10,464 | £10,536 | £51,962 |
| Profit Before Tax | £849 | £1,002 | £1,214 | £1,431 | £1,656 | £6,153 |
| Profit After Tax | £687 | £812 | £983 | £1,159 | £1,342 | £4,984 |
| Change In Property Value | £3,600 | £3,672 | £7,491 | £9,738 | £11,248 | £35,749 |
| Net Return | £4,287 | £4,484 | £8,474 | £10,898 | £12,589 | £40,732 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 5% | 5% | 10% | 12% | 14% | 46% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change