Flat
M15
0 beds
1 bath
Hewitt Street, Manchester M15
North West, England · M15
View property listing
Initial Investment
£40,000First YearProfit From Rental Income
£4,171
↗ 10%After 5 Years
Change In Property Value
£33,487
↗ 26%After 5 Years
Return On Investment
94%
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 | £8,808 | £8,940 | £9,164 | £9,393 | £9,674 | £45,979 |
| Total Expenses | £8,039 | £8,098 | £8,163 | £8,230 | £8,301 | £40,830 |
| Profit Before Tax | £769 | £842 | £1,001 | £1,163 | £1,374 | £5,149 |
| Profit After Tax | £623 | £682 | £810 | £942 | £1,113 | £4,171 |
| Change In Property Value | £3,900 | £4,017 | £7,585 | £8,730 | £9,254 | £33,487 |
| Net Return | £4,523 | £4,699 | £8,396 | £9,672 | £10,367 | £37,657 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 11% | 12% | 21% | 24% | 26% | 94% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change