Flat
M15
1 bed
1 bath
St Georges Gardens, Spinners Way M15
North West, England · M15
View property listing
Initial Investment
£59,500First YearProfit From Rental Income
£10,486
↗ 18%After 5 Years
Change In Property Value
£50,230
↗ 26%After 5 Years
Return On Investment
102%
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 | £13,212 | £13,410 | £13,745 | £14,089 | £14,512 | £68,968 |
| Total Expenses | £11,058 | £11,124 | £11,200 | £11,278 | £11,363 | £56,023 |
| Profit Before Tax | £2,154 | £2,287 | £2,545 | £2,811 | £3,148 | £12,945 |
| Profit After Tax | £1,745 | £1,852 | £2,062 | £2,277 | £2,550 | £10,486 |
| Change In Property Value | £5,850 | £6,026 | £11,378 | £13,095 | £13,881 | £50,230 |
| Net Return | £7,595 | £7,878 | £13,440 | £15,372 | £16,431 | £60,715 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 18% |
| Total Net Return (%) | 13% | 13% | 23% | 26% | 28% | 102% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change