Flat
M15
2 beds
2 baths
Manchester M15
North West, England · M15
View property listing
Initial Investment
£81,197First YearProfit From Rental Income
£17,254
↗ 21%After 5 Years
Change In Property Value
£68,222
↗ 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 | £17,940 | £18,209 | £18,664 | £19,131 | £19,705 | £93,649 |
| Total Expenses | £14,302 | £14,375 | £14,463 | £14,554 | £14,654 | £72,347 |
| Profit Before Tax | £3,638 | £3,834 | £4,201 | £4,577 | £5,051 | £21,302 |
| Profit After Tax | £2,947 | £3,106 | £3,403 | £3,708 | £4,091 | £17,254 |
| Change In Property Value | £7,945 | £8,184 | £15,454 | £17,786 | £18,853 | £68,222 |
| Net Return | £10,892 | £11,290 | £18,857 | £21,493 | £22,944 | £85,476 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 13% | 14% | 23% | 26% | 28% | 105% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change