Flat
M15
2 beds
1 bath
Stretford Road, Manchester M15
North West, England · M15
View property listing
Initial Investment
£45,700First YearProfit From Rental Income
£7,036
↗ 15%After 5 Years
Change In Property Value
£41,110
↗ 28%After 5 Years
Return On Investment
105%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,240 | £9,379 | £9,519 | £9,757 | £10,001 | £47,896 |
| Total Expenses | £7,718 | £7,782 | £7,837 | £7,903 | £7,970 | £39,209 |
| Profit Before Tax | £1,522 | £1,597 | £1,682 | £1,855 | £2,032 | £8,687 |
| Profit After Tax | £1,233 | £1,293 | £1,363 | £1,502 | £1,646 | £7,036 |
| Change In Property Value | £4,470 | £8,441 | £9,715 | £10,298 | £8,187 | £41,110 |
| Net Return | £5,703 | £9,734 | £11,077 | £11,800 | £9,832 | £48,146 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 12% | 21% | 24% | 26% | 22% | 105% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change