Flat
M27
2 beds
1 bath
Mere Drive, Manchester M27
Initial Investment
£63,400First YearProfit From Rental Income
£6,377
↗ 10%After 5 Years
Change In Property Value
£25,818
↗ 20%After 5 Years
Return On Investment
51%
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 | £9,360 | £9,547 | £9,786 | £10,031 | £10,281 | £49,005 |
| Total Expenses | £8,094 | £8,158 | £8,225 | £8,294 | £8,361 | £41,133 |
| Profit Before Tax | £1,266 | £1,389 | £1,561 | £1,737 | £1,920 | £7,872 |
| Profit After Tax | £1,026 | £1,125 | £1,264 | £1,407 | £1,555 | £6,377 |
| Change In Property Value | £2,600 | £2,652 | £5,410 | £7,033 | £8,123 | £25,818 |
| Net Return | £3,626 | £3,777 | £6,674 | £8,440 | £9,678 | £32,195 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 6% | 6% | 11% | 13% | 15% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change