Flat
M15
1 bed
1 bath
The Ropeworks, 35 Little Peter Street, Manchester, Greater Manchester M15
North West, England · M15
View property listing
Initial Investment
£50,500First YearProfit From Rental Income
£8,715
↗ 17%After 5 Years
Change In Property Value
£45,524
↗ 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 | £10,236 | £10,390 | £10,545 | £10,809 | £11,079 | £53,059 |
| Total Expenses | £8,332 | £8,398 | £8,454 | £8,523 | £8,592 | £42,300 |
| Profit Before Tax | £1,904 | £1,992 | £2,091 | £2,286 | £2,487 | £10,760 |
| Profit After Tax | £1,542 | £1,613 | £1,694 | £1,852 | £2,014 | £8,715 |
| Change In Property Value | £4,950 | £9,347 | £10,758 | £11,403 | £9,066 | £45,524 |
| Net Return | £6,492 | £10,961 | £12,452 | £13,255 | £11,080 | £54,239 |
| 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