Flat
M15
1 bed
1 bath
B201, Manchester, Lancashire M15
North West, England · M15
View property listing
Initial Investment
£100,500First YearProfit From Rental Income
£22,640
↗ 23%After 5 Years
Change In Property Value
£82,428
↗ 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 | £21,684 | £22,009 | £22,559 | £23,123 | £23,817 | £113,193 |
| Total Expenses | £16,864 | £16,943 | £17,041 | £17,141 | £17,253 | £85,243 |
| Profit Before Tax | £4,820 | £5,066 | £5,519 | £5,982 | £6,564 | £27,951 |
| Profit After Tax | £3,904 | £4,104 | £4,470 | £4,846 | £5,317 | £22,640 |
| Change In Property Value | £9,600 | £9,888 | £18,672 | £21,490 | £22,779 | £82,428 |
| Net Return | £13,504 | £13,992 | £23,142 | £26,335 | £28,096 | £105,069 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 23% |
| 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