Flat
M15
2 beds
3 baths
7 Spinners Way, Manchester M15
North West, England · M15
View property listing
Initial Investment
£65,500First YearProfit From Rental Income
£12,432
↗ 19%After 5 Years
Change In Property Value
£55,382
↗ 26%After 5 Years
Return On Investment
104%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,568 | £14,787 | £15,156 | £15,535 | £16,001 | £76,047 |
| Total Expenses | £11,987 | £12,055 | £12,135 | £12,216 | £12,306 | £60,699 |
| Profit Before Tax | £2,581 | £2,732 | £3,021 | £3,319 | £3,695 | £15,348 |
| Profit After Tax | £2,091 | £2,213 | £2,447 | £2,688 | £2,993 | £12,432 |
| Change In Property Value | £6,450 | £6,644 | £12,545 | £14,438 | £15,305 | £55,382 |
| Net Return | £8,541 | £8,856 | £14,993 | £17,126 | £18,298 | £67,814 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 13% | 14% | 23% | 26% | 28% | 104% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change