Flat
M15
2 beds
1 bath
Stretford Road, Manchester M15
North West, England · M15
View property listing
Initial Investment
£48,985First YearProfit From Rental Income
£8,149
↗ 17%After 5 Years
Change In Property Value
£44,131
↗ 28%After 5 Years
Return On Investment
107%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,912 | £10,061 | £10,212 | £10,467 | £10,729 | £51,380 |
| Total Expenses | £8,138 | £8,202 | £8,259 | £8,326 | £8,395 | £41,319 |
| Profit Before Tax | £1,774 | £1,858 | £1,953 | £2,141 | £2,334 | £10,060 |
| Profit After Tax | £1,437 | £1,505 | £1,582 | £1,734 | £1,890 | £8,149 |
| Change In Property Value | £4,799 | £9,061 | £10,429 | £11,054 | £8,788 | £44,131 |
| Net Return | £6,236 | £10,566 | £12,011 | £12,788 | £10,679 | £52,280 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 13% | 22% | 25% | 26% | 22% | 107% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change