Flat
M16
3 beds
3 baths
Alexandra Road, Manchester M16
North West, England · M16
View property listing
Initial Investment
£63,100First YearProfit From Rental Income
£7,142
↗ 11%After 5 Years
Change In Property Value
£53,321
↗ 26%After 5 Years
Return On Investment
96%
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 | £12,840 | £13,033 | £13,358 | £13,692 | £14,103 | £67,027 |
| Total Expenses | £11,497 | £11,562 | £11,638 | £11,715 | £11,799 | £58,210 |
| Profit Before Tax | £1,343 | £1,471 | £1,721 | £1,978 | £2,305 | £8,817 |
| Profit After Tax | £1,088 | £1,191 | £1,394 | £1,602 | £1,867 | £7,142 |
| Change In Property Value | £6,210 | £6,396 | £12,078 | £13,901 | £14,735 | £53,321 |
| Net Return | £7,298 | £7,587 | £13,472 | £15,503 | £16,602 | £60,463 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 11% |
| Total Net Return (%) | 12% | 12% | 21% | 25% | 26% | 96% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change