Flat
M15
1 bed
1 bath
Hill Quays, Commercial Street, Manchester M15
North West, England · M15
View property listing
Initial Investment
£52,000First YearProfit From Rental Income
£6,922
↗ 13%After 5 Years
Change In Property Value
£43,790
↗ 26%After 5 Years
Return On Investment
98%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,220 | £11,388 | £11,673 | £11,965 | £12,324 | £58,570 |
| Total Expenses | £9,867 | £9,930 | £10,001 | £10,074 | £10,153 | £50,024 |
| Profit Before Tax | £1,353 | £1,459 | £1,672 | £1,891 | £2,171 | £8,546 |
| Profit After Tax | £1,096 | £1,182 | £1,354 | £1,532 | £1,759 | £6,922 |
| Change In Property Value | £5,100 | £5,253 | £9,919 | £11,416 | £12,101 | £43,790 |
| Net Return | £6,196 | £6,435 | £11,274 | £12,948 | £13,860 | £50,712 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 12% | 12% | 22% | 25% | 27% | 98% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change