Flat
M15
2 beds
1 bath
Manchester M15
North West, England · M15
View property listing
Initial Investment
£77,750First YearProfit From Rental Income
£16,325
↗ 21%After 5 Years
Change In Property Value
£65,685
↗ 26%After 5 Years
Return On Investment
105%
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 | £17,280 | £17,539 | £17,978 | £18,427 | £18,980 | £90,204 |
| Total Expenses | £13,845 | £13,917 | £14,004 | £14,093 | £14,191 | £70,049 |
| Profit Before Tax | £3,435 | £3,622 | £3,974 | £4,334 | £4,789 | £20,155 |
| Profit After Tax | £2,782 | £2,934 | £3,219 | £3,511 | £3,879 | £16,325 |
| Change In Property Value | £7,650 | £7,880 | £14,879 | £17,125 | £18,152 | £65,685 |
| Net Return | £10,432 | £10,813 | £18,098 | £20,635 | £22,031 | £82,010 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 13% | 14% | 23% | 27% | 28% | 105% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change