Flat
M15
2 beds
1 bath
Stretford Road, Manchester M15
North West, England · M15
View property listing
Initial Investment
£57,985First YearProfit From Rental Income
£11,268
↗ 19%After 5 Years
Change In Property Value
£52,408
↗ 28%After 5 Years
Return On Investment
110%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,772 | £11,949 | £12,128 | £12,431 | £12,742 | £61,021 |
| Total Expenses | £9,289 | £9,356 | £9,415 | £9,488 | £9,561 | £47,110 |
| Profit Before Tax | £2,483 | £2,592 | £2,712 | £2,943 | £3,180 | £13,912 |
| Profit After Tax | £2,011 | £2,100 | £2,197 | £2,384 | £2,576 | £11,268 |
| Change In Property Value | £5,699 | £10,761 | £12,385 | £13,128 | £10,436 | £52,408 |
| Net Return | £7,710 | £12,860 | £14,582 | £15,512 | £13,013 | £63,676 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 13% | 22% | 25% | 27% | 22% | 110% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change