Flat
M27
2 beds
1 bath
The Hollies, Manchester Road, Swinton, Manchester M27
Initial Investment
£68,200First YearProfit From Rental Income
£7,518
↗ 11%After 5 Years
Change In Property Value
£27,804
↗ 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 | £10,080 | £10,282 | £10,539 | £10,802 | £11,072 | £52,775 |
| Total Expenses | £8,563 | £8,629 | £8,697 | £8,768 | £8,837 | £43,493 |
| Profit Before Tax | £1,518 | £1,653 | £1,841 | £2,035 | £2,235 | £9,281 |
| Profit After Tax | £1,229 | £1,339 | £1,491 | £1,648 | £1,810 | £7,518 |
| Change In Property Value | £2,800 | £2,856 | £5,826 | £7,574 | £8,748 | £27,804 |
| Net Return | £4,029 | £4,195 | £7,318 | £9,222 | £10,558 | £35,322 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 6% | 6% | 11% | 14% | 15% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change