Flat
M15
2 beds
2 baths
Owen Street, Manchester M15
North West, England · M15
View property listing
Initial Investment
£161,750First YearProfit From Rental Income
£43,028
↗ 27%After 5 Years
Change In Property Value
£136,572
↗ 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 | £30,696 | £31,156 | £31,624 | £32,414 | £33,225 | £159,115 |
| Total Expenses | £20,996 | £21,092 | £21,180 | £21,301 | £21,425 | £105,994 |
| Profit Before Tax | £9,700 | £10,064 | £10,444 | £11,113 | £11,800 | £53,121 |
| Profit After Tax | £7,857 | £8,152 | £8,459 | £9,002 | £9,558 | £43,028 |
| Change In Property Value | £14,850 | £28,042 | £32,274 | £34,210 | £27,197 | £136,572 |
| Net Return | £22,707 | £36,194 | £40,733 | £43,212 | £36,755 | £179,600 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| 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