Flat
M15
2 beds
2 baths
St Georges, 1A Spinners Wy, Manchester M15
North West, England · M15
View property listing
Initial Investment
£95,057First YearProfit From Rental Income
£21,120
↗ 22%After 5 Years
Change In Property Value
£78,423
↗ 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 | £20,628 | £20,937 | £21,461 | £21,997 | £22,657 | £107,681 |
| Total Expenses | £16,142 | £16,219 | £16,314 | £16,412 | £16,520 | £81,607 |
| Profit Before Tax | £4,486 | £4,719 | £5,147 | £5,586 | £6,137 | £26,074 |
| Profit After Tax | £3,634 | £3,822 | £4,169 | £4,524 | £4,971 | £21,120 |
| Change In Property Value | £9,134 | £9,408 | £17,765 | £20,445 | £21,672 | £78,423 |
| Net Return | £12,767 | £13,230 | £21,933 | £24,970 | £26,643 | £99,543 |
| 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