Flat
M15
2 beds
1 bath
44 Higher Cambridge Street, Manchester M15
North West, England · M15
View property listing
Initial Investment
£44,500First YearProfit From Rental Income
£6,605
↗ 15%After 5 Years
Change In Property Value
£40,006
↗ 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 | £8,988 | £9,123 | £9,260 | £9,491 | £9,728 | £46,590 |
| Total Expenses | £7,564 | £7,628 | £7,682 | £7,747 | £7,814 | £38,435 |
| Profit Before Tax | £1,424 | £1,495 | £1,577 | £1,744 | £1,915 | £8,155 |
| Profit After Tax | £1,153 | £1,211 | £1,278 | £1,413 | £1,551 | £6,605 |
| Change In Property Value | £4,350 | £8,214 | £9,454 | £10,021 | £7,967 | £40,006 |
| Net Return | £5,503 | £9,425 | £10,731 | £11,434 | £9,518 | £46,611 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 3% | 15% |
| Total Net Return (%) | 12% | 21% | 24% | 26% | 21% | 105% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change