Flat
M15
2 beds
2 baths
Hill Quays, Commercial Street, Manchester M15
North West, England · M15
View property listing
Initial Investment
£68,500First YearProfit From Rental Income
£19,091
↗ 28%After 5 Years
Change In Property Value
£57,957
↗ 26%After 5 Years
Return On Investment
112%
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 | £16,740 | £16,991 | £17,416 | £17,851 | £18,387 | £87,385 |
| Total Expenses | £12,601 | £12,672 | £12,757 | £12,845 | £12,941 | £63,816 |
| Profit Before Tax | £4,139 | £4,319 | £4,658 | £5,006 | £5,446 | £23,569 |
| Profit After Tax | £3,353 | £3,498 | £3,773 | £4,055 | £4,411 | £19,091 |
| Change In Property Value | £6,750 | £6,953 | £13,129 | £15,110 | £16,016 | £57,957 |
| Net Return | £10,103 | £10,451 | £16,902 | £19,165 | £20,428 | £77,048 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 28% |
| Total Net Return (%) | 15% | 15% | 25% | 28% | 30% | 112% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change