Flat
M15
2 beds
2 baths
Blade Tower, New Jackson M15
North West, England · M15
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£33,143
↗ 26%After 5 Years
Change In Property Value
£110,361
↗ 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 | £24,804 | £25,176 | £25,554 | £26,193 | £26,847 | £128,574 |
| Total Expenses | £17,350 | £17,438 | £17,516 | £17,622 | £17,730 | £87,657 |
| Profit Before Tax | £7,454 | £7,738 | £8,037 | £8,570 | £9,117 | £40,917 |
| Profit After Tax | £6,037 | £6,268 | £6,510 | £6,942 | £7,385 | £33,143 |
| Change In Property Value | £12,000 | £22,660 | £26,080 | £27,644 | £21,977 | £110,361 |
| Net Return | £18,037 | £28,928 | £32,590 | £34,586 | £29,362 | £143,504 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 26% |
| Total Net Return (%) | 14% | 23% | 25% | 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