Flat
M15
3 beds
2 baths
Bentinck Street, Manchester M15
North West, England · M15
View property listing
Initial Investment
£144,250First YearProfit From Rental Income
£34,749
↗ 24%After 5 Years
Change In Property Value
£114,627
↗ 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 | £30,144 | £30,596 | £31,361 | £32,145 | £33,109 | £157,356 |
| Total Expenses | £22,670 | £22,761 | £22,880 | £23,003 | £23,142 | £114,456 |
| Profit Before Tax | £7,474 | £7,835 | £8,481 | £9,142 | £9,968 | £42,900 |
| Profit After Tax | £6,054 | £6,346 | £6,869 | £7,405 | £8,074 | £34,749 |
| Change In Property Value | £13,350 | £13,751 | £25,966 | £29,884 | £31,677 | £114,627 |
| Net Return | £19,404 | £20,097 | £32,835 | £37,289 | £39,751 | £149,376 |
| 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