Flat
M15
1 bed
1 bath
Broomwood Walk, Hulme, Manchester.M15
North West, England · M15
View property listing
Initial Investment
£40,000First YearProfit From Rental Income
£5,068
↗ 13%After 5 Years
Change In Property Value
£35,867
↗ 28%After 5 Years
Return On Investment
102%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,064 | £8,185 | £8,308 | £8,515 | £8,728 | £41,800 |
| Total Expenses | £6,989 | £7,051 | £7,105 | £7,167 | £7,231 | £35,543 |
| Profit Before Tax | £1,075 | £1,134 | £1,203 | £1,348 | £1,497 | £6,257 |
| Profit After Tax | £871 | £918 | £975 | £1,092 | £1,213 | £5,068 |
| Change In Property Value | £3,900 | £7,365 | £8,476 | £8,984 | £7,143 | £35,867 |
| Net Return | £4,771 | £8,283 | £9,450 | £10,077 | £8,355 | £40,936 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 13% |
| Total Net Return (%) | 12% | 21% | 24% | 25% | 21% | 102% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change