Flat
M15
1 bed
1 bath
Manchester St, Manchester M15
North West, England · M15
View property listing
Initial Investment
£64,000First YearProfit From Rental Income
£13,372
↗ 21%After 5 Years
Change In Property Value
£57,940
↗ 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 | £13,020 | £13,215 | £13,414 | £13,749 | £14,093 | £67,490 |
| Total Expenses | £10,059 | £10,128 | £10,189 | £10,264 | £10,341 | £50,982 |
| Profit Before Tax | £2,961 | £3,087 | £3,224 | £3,484 | £3,751 | £16,508 |
| Profit After Tax | £2,399 | £2,500 | £2,612 | £2,822 | £3,038 | £13,372 |
| Change In Property Value | £6,300 | £11,897 | £13,692 | £14,513 | £11,538 | £57,940 |
| Net Return | £8,699 | £14,397 | £16,304 | £17,336 | £14,576 | £71,311 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| 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