Flat
M15
1 bed
1 bath
Shawheath Close, Manchester M15
North West, England · M15
View property listing
Initial Investment
£64,748First YearProfit From Rental Income
£13,636
↗ 21%After 5 Years
Change In Property Value
£58,628
↗ 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 | £13,176 | £13,374 | £13,574 | £13,914 | £14,261 | £68,299 |
| Total Expenses | £10,155 | £10,224 | £10,285 | £10,361 | £10,439 | £51,464 |
| Profit Before Tax | £3,021 | £3,149 | £3,289 | £3,552 | £3,823 | £16,835 |
| Profit After Tax | £2,447 | £2,551 | £2,664 | £2,877 | £3,096 | £13,636 |
| Change In Property Value | £6,375 | £12,038 | £13,854 | £14,686 | £11,675 | £58,628 |
| Net Return | £8,822 | £14,589 | £16,518 | £17,563 | £14,772 | £72,264 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| 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