Flat
M15
3 beds
1 bath
298 Stretford Road, Hulme M15
North West, England · M15
View property listing
Initial Investment
£62,500First YearProfit From Rental Income
£10,112
↗ 16%After 5 Years
Change In Property Value
£52,806
↗ 26%After 5 Years
Return On Investment
101%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,536 | £13,739 | £14,083 | £14,435 | £14,868 | £70,660 |
| Total Expenses | £11,487 | £11,553 | £11,631 | £11,710 | £11,796 | £58,176 |
| Profit Before Tax | £2,049 | £2,186 | £2,452 | £2,725 | £3,072 | £12,484 |
| Profit After Tax | £1,660 | £1,770 | £1,986 | £2,207 | £2,488 | £10,112 |
| Change In Property Value | £6,150 | £6,335 | £11,962 | £13,767 | £14,593 | £52,806 |
| Net Return | £7,810 | £8,105 | £13,948 | £15,974 | £17,081 | £62,917 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 12% | 13% | 22% | 26% | 27% | 101% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change