Flat
M15
1 bed
1 bath
New Development Launch, Manchester M15
North West, England · M15
View property listing
Initial Investment
£97,000First YearProfit From Rental Income
£21,644
↗ 22%After 5 Years
Change In Property Value
£79,853
↗ 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 | £21,000 | £21,315 | £21,848 | £22,394 | £23,066 | £109,623 |
| Total Expenses | £16,399 | £16,477 | £16,573 | £16,671 | £16,781 | £82,902 |
| Profit Before Tax | £4,601 | £4,838 | £5,275 | £5,723 | £6,285 | £26,721 |
| Profit After Tax | £3,727 | £3,919 | £4,273 | £4,635 | £5,091 | £21,644 |
| Change In Property Value | £9,300 | £9,579 | £18,088 | £20,818 | £22,067 | £79,853 |
| Net Return | £13,027 | £13,498 | £22,361 | £25,453 | £27,158 | £101,497 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| 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