Flat
M15
2 beds
1 bath
Boundary Lane, Manchester M15
North West, England · M15
View property listing
Initial Investment
£53,500First YearProfit From Rental Income
£9,725
↗ 18%After 5 Years
Change In Property Value
£48,283
↗ 28%After 5 Years
Return On Investment
108%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,848 | £11,011 | £11,176 | £11,455 | £11,742 | £56,232 |
| Total Expenses | £8,715 | £8,782 | £8,839 | £8,909 | £8,980 | £44,226 |
| Profit Before Tax | £2,133 | £2,229 | £2,337 | £2,546 | £2,761 | £12,006 |
| Profit After Tax | £1,727 | £1,806 | £1,893 | £2,062 | £2,237 | £9,725 |
| Change In Property Value | £5,250 | £9,914 | £11,410 | £12,094 | £9,615 | £48,283 |
| Net Return | £6,977 | £11,719 | £13,303 | £14,157 | £11,852 | £58,008 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 13% | 22% | 25% | 26% | 22% | 108% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change