Flat
M15
4 beds
1 bath
Stretford Road, Manchester M15
North West, England · M15
View property listing
Initial Investment
£79,500First YearProfit From Rental Income
£18,555
↗ 23%After 5 Years
Change In Property Value
£71,735
↗ 28%After 5 Years
Return On Investment
114%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,116 | £16,358 | £16,603 | £17,018 | £17,444 | £83,539 |
| Total Expenses | £11,977 | £12,051 | £12,117 | £12,200 | £12,285 | £60,631 |
| Profit Before Tax | £4,139 | £4,306 | £4,486 | £4,818 | £5,158 | £22,908 |
| Profit After Tax | £3,353 | £3,488 | £3,634 | £3,903 | £4,178 | £18,555 |
| Change In Property Value | £7,800 | £14,729 | £16,952 | £17,969 | £14,285 | £71,735 |
| Net Return | £11,153 | £18,217 | £20,586 | £21,871 | £18,463 | £90,290 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 14% | 23% | 26% | 28% | 23% | 114% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change