Flat
M15
2 beds
2 baths
Cornbrook, Manchester M15
North West, England · M15
View property listing
Initial Investment
£104,031First YearProfit From Rental Income
£25,838
↗ 25%After 5 Years
Change In Property Value
£91,072
↗ 28%After 5 Years
Return On Investment
112%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,460 | £20,767 | £21,078 | £21,605 | £22,145 | £106,056 |
| Total Expenses | £14,667 | £14,747 | £14,819 | £14,914 | £15,011 | £74,158 |
| Profit Before Tax | £5,793 | £6,020 | £6,259 | £6,691 | £7,135 | £31,898 |
| Profit After Tax | £4,693 | £4,876 | £5,070 | £5,420 | £5,779 | £25,838 |
| Change In Property Value | £9,903 | £18,699 | £21,521 | £22,813 | £18,136 | £91,072 |
| Net Return | £14,595 | £23,575 | £26,591 | £28,233 | £23,915 | £116,910 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 14% | 23% | 26% | 27% | 23% | 112% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change