Flat
M15
2 beds
2 baths
Manchester M15
North West, England · M15
View property listing
Initial Investment
£93,115First YearProfit From Rental Income
£22,601
↗ 24%After 5 Years
Change In Property Value
£82,467
↗ 28%After 5 Years
Return On Investment
113%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,528 | £18,806 | £19,088 | £19,565 | £20,054 | £96,041 |
| Total Expenses | £13,470 | £13,548 | £13,617 | £13,706 | £13,798 | £68,139 |
| Profit Before Tax | £5,058 | £5,258 | £5,471 | £5,859 | £6,256 | £27,902 |
| Profit After Tax | £4,097 | £4,259 | £4,432 | £4,746 | £5,068 | £22,601 |
| Change In Property Value | £8,967 | £16,933 | £19,488 | £20,657 | £16,423 | £82,467 |
| Net Return | £13,064 | £21,192 | £23,920 | £25,403 | £21,490 | £105,068 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 5% | 24% |
| Total Net Return (%) | 14% | 23% | 26% | 27% | 23% | 113% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change