Flat
M15
1 bed
1 bath
Shawheath Close, Manchester M15
North West, England · M15
View property listing
Initial Investment
£51,850First YearProfit From Rental Income
£8,007
↗ 15%After 5 Years
Change In Property Value
£43,661
↗ 26%After 5 Years
Return On Investment
100%
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 | £11,484 | £11,656 | £11,948 | £12,246 | £12,614 | £59,948 |
| Total Expenses | £9,873 | £9,937 | £10,009 | £10,082 | £10,162 | £50,063 |
| Profit Before Tax | £1,611 | £1,720 | £1,939 | £2,164 | £2,452 | £9,885 |
| Profit After Tax | £1,305 | £1,393 | £1,571 | £1,753 | £1,986 | £8,007 |
| Change In Property Value | £5,085 | £5,238 | £9,890 | £11,383 | £12,066 | £43,661 |
| Net Return | £6,390 | £6,631 | £11,461 | £13,136 | £14,052 | £51,668 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 12% | 13% | 22% | 25% | 27% | 100% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change