Flat
M15
2 beds
1 bath
Stretford Road, Manchester M15
North West, England · M15
View property listing
Initial Investment
£49,000First YearProfit From Rental Income
£8,188
↗ 17%After 5 Years
Change In Property Value
£44,145
↗ 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 | £9,924 | £10,073 | £10,224 | £10,480 | £10,742 | £51,442 |
| Total Expenses | £8,140 | £8,205 | £8,261 | £8,329 | £8,398 | £41,334 |
| Profit Before Tax | £1,784 | £1,868 | £1,963 | £2,151 | £2,344 | £10,108 |
| Profit After Tax | £1,445 | £1,513 | £1,590 | £1,742 | £1,899 | £8,188 |
| Change In Property Value | £4,800 | £9,064 | £10,432 | £11,058 | £8,791 | £44,145 |
| Net Return | £6,245 | £10,577 | £12,022 | £12,800 | £10,689 | £52,332 |
| 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