Flat
M15
2 beds
2 baths
The Boatmans, 40 City Road East, Manchester M15
North West, England · M15
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£15,970
↗ 19%After 5 Years
Change In Property Value
£69,549
↗ 26%After 5 Years
Return On Investment
103%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,820 | £18,087 | £18,539 | £19,003 | £19,573 | £93,023 |
| Total Expenses | £14,494 | £14,567 | £14,655 | £14,745 | £14,845 | £73,307 |
| Profit Before Tax | £3,326 | £3,520 | £3,884 | £4,258 | £4,728 | £19,716 |
| Profit After Tax | £2,694 | £2,851 | £3,146 | £3,449 | £3,830 | £15,970 |
| Change In Property Value | £8,100 | £8,343 | £15,754 | £18,132 | £19,220 | £69,549 |
| Net Return | £10,794 | £11,194 | £18,901 | £21,580 | £23,049 | £85,519 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 13% | 13% | 23% | 26% | 28% | 103% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change