Flat
M15
2 beds
2 baths
New Development Launch, Manchester M15
North West, England · M15
View property listing
Initial Investment
£140,750First YearProfit From Rental Income
£33,799
↗ 24%After 5 Years
Change In Property Value
£112,051
↗ 26%After 5 Years
Return On Investment
104%
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 | £29,472 | £29,914 | £30,662 | £31,428 | £32,371 | £153,848 |
| Total Expenses | £22,206 | £22,296 | £22,414 | £22,534 | £22,671 | £112,121 |
| Profit Before Tax | £7,266 | £7,618 | £8,248 | £8,894 | £9,700 | £41,727 |
| Profit After Tax | £5,886 | £6,171 | £6,681 | £7,204 | £7,857 | £33,799 |
| Change In Property Value | £13,050 | £13,442 | £25,382 | £29,212 | £30,965 | £112,051 |
| Net Return | £18,936 | £19,612 | £32,063 | £36,417 | £38,822 | £145,850 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 13% | 14% | 23% | 26% | 28% | 104% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change