Flat
M15
1 bed
1 bath
Manchester St, Manchester M15
North West, England · M15
View property listing
Initial Investment
£64,000First YearProfit From Rental Income
£11,957
↗ 19%After 5 Years
Change In Property Value
£54,094
↗ 26%After 5 Years
Return On Investment
103%
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 | £14,232 | £14,445 | £14,807 | £15,177 | £15,632 | £74,293 |
| Total Expenses | £11,755 | £11,822 | £11,901 | £11,982 | £12,070 | £59,531 |
| Profit Before Tax | £2,477 | £2,623 | £2,905 | £3,195 | £3,562 | £14,762 |
| Profit After Tax | £2,006 | £2,125 | £2,353 | £2,588 | £2,885 | £11,957 |
| Change In Property Value | £6,300 | £6,489 | £12,253 | £14,103 | £14,949 | £54,094 |
| Net Return | £8,306 | £8,614 | £14,607 | £16,690 | £17,834 | £66,051 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 13% | 13% | 23% | 26% | 28% | 103% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change