Flat
M15
1 bed
1 bath
Hulme Hall Road, Manchester M15
North West, England · M15
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£7,133
↗ 16%After 5 Years
Change In Property Value
£41,385
↗ 28%After 5 Years
Return On Investment
105%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,300 | £9,439 | £9,581 | £9,821 | £10,066 | £48,207 |
| Total Expenses | £7,756 | £7,820 | £7,875 | £7,941 | £8,008 | £39,401 |
| Profit Before Tax | £1,544 | £1,619 | £1,706 | £1,879 | £2,058 | £8,806 |
| Profit After Tax | £1,250 | £1,312 | £1,382 | £1,522 | £1,667 | £7,133 |
| Change In Property Value | £4,500 | £8,498 | £9,780 | £10,367 | £8,241 | £41,385 |
| Net Return | £5,750 | £9,809 | £11,161 | £11,889 | £9,908 | £48,518 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 13% | 21% | 24% | 26% | 22% | 105% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change