Flat
M15
2 beds
2 baths
St George's Gardens, Castlefield M15
North West, England · M15
View property listing
Initial Investment
£96,300First YearProfit From Rental Income
£23,546
↗ 24%After 5 Years
Change In Property Value
£84,978
↗ 28%After 5 Years
Return On Investment
113%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,092 | £19,378 | £19,669 | £20,161 | £20,665 | £98,965 |
| Total Expenses | £13,819 | £13,898 | £13,968 | £14,059 | £14,152 | £69,895 |
| Profit Before Tax | £5,273 | £5,481 | £5,701 | £6,102 | £6,513 | £29,070 |
| Profit After Tax | £4,271 | £4,439 | £4,618 | £4,943 | £5,275 | £23,546 |
| Change In Property Value | £9,240 | £17,448 | £20,081 | £21,286 | £16,923 | £84,978 |
| Net Return | £13,511 | £21,888 | £24,699 | £26,229 | £22,198 | £108,525 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 5% | 24% |
| Total Net Return (%) | 14% | 23% | 26% | 27% | 23% | 113% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change