Flat
M15
1 bed
1 bath
The Blade M15
North West, England · M15
View property listing
Initial Investment
£77,575First YearProfit From Rental Income
£16,269
↗ 21%After 5 Years
Change In Property Value
£65,556
↗ 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 | £17,244 | £17,503 | £17,940 | £18,389 | £18,940 | £90,016 |
| Total Expenses | £13,822 | £13,894 | £13,980 | £14,069 | £14,167 | £69,931 |
| Profit Before Tax | £3,422 | £3,609 | £3,960 | £4,320 | £4,774 | £20,085 |
| Profit After Tax | £2,772 | £2,923 | £3,208 | £3,499 | £3,867 | £16,269 |
| Change In Property Value | £7,635 | £7,864 | £14,850 | £17,091 | £18,116 | £65,556 |
| Net Return | £10,407 | £10,787 | £18,058 | £20,590 | £21,983 | £81,825 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 13% | 14% | 23% | 27% | 28% | 105% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change