Flat
M15
2 beds
2 baths
Blade Tower, New Jackson M15
North West, England · M15
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£30,381
↗ 24%After 5 Years
Change In Property Value
£103,035
↗ 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 | £27,096 | £27,502 | £28,190 | £28,895 | £29,762 | £141,445 |
| Total Expenses | £20,580 | £20,666 | £20,778 | £20,892 | £21,022 | £103,938 |
| Profit Before Tax | £6,516 | £6,836 | £7,412 | £8,002 | £8,740 | £37,507 |
| Profit After Tax | £5,278 | £5,537 | £6,004 | £6,482 | £7,079 | £30,381 |
| Change In Property Value | £12,000 | £12,360 | £23,340 | £26,862 | £28,474 | £103,035 |
| Net Return | £17,278 | £17,897 | £29,344 | £33,344 | £35,553 | £133,416 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| 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