Flat
M15
2 beds
2 baths
New Development Launch, Manchester M15
North West, England · M15
View property listing
Initial Investment
£140,750First YearProfit From Rental Income
£36,790
↗ 26%After 5 Years
Change In Property Value
£120,018
↗ 28%After 5 Years
Return On Investment
111%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £26,976 | £27,381 | £27,791 | £28,486 | £29,198 | £139,832 |
| Total Expenses | £18,694 | £18,784 | £18,866 | £18,978 | £19,091 | £94,413 |
| Profit Before Tax | £8,282 | £8,596 | £8,925 | £9,509 | £10,107 | £45,419 |
| Profit After Tax | £6,709 | £6,963 | £7,229 | £7,702 | £8,187 | £36,790 |
| Change In Property Value | £13,050 | £24,643 | £28,362 | £30,063 | £23,900 | £120,018 |
| Net Return | £19,759 | £31,606 | £35,591 | £37,765 | £32,087 | £156,807 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 26% |
| Total Net Return (%) | 14% | 22% | 25% | 27% | 23% | 111% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change