Flat
M15
2 beds
2 baths
Manchester M15
North West, England · M15
View property listing
Initial Investment
£91,750First YearProfit From Rental Income
£20,173
↗ 22%After 5 Years
Change In Property Value
£75,989
↗ 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 | £19,980 | £20,280 | £20,787 | £21,306 | £21,946 | £104,298 |
| Total Expenses | £15,702 | £15,778 | £15,872 | £15,968 | £16,074 | £79,394 |
| Profit Before Tax | £4,278 | £4,502 | £4,915 | £5,339 | £5,871 | £24,905 |
| Profit After Tax | £3,465 | £3,646 | £3,981 | £4,324 | £4,756 | £20,173 |
| Change In Property Value | £8,850 | £9,116 | £17,213 | £19,811 | £20,999 | £75,989 |
| Net Return | £12,315 | £12,762 | £21,194 | £24,135 | £25,755 | £96,161 |
| 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