Flat
M15
1 bed
1 bath
Elizabeth Tower M15
North West, England · M15
View property listing
Initial Investment
£90,000First YearProfit From Rental Income
£19,697
↗ 22%After 5 Years
Change In Property Value
£74,701
↗ 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 | £19,644 | £19,939 | £20,437 | £20,948 | £21,576 | £102,544 |
| Total Expenses | £15,470 | £15,546 | £15,638 | £15,733 | £15,839 | £78,226 |
| Profit Before Tax | £4,174 | £4,393 | £4,799 | £5,215 | £5,738 | £24,318 |
| Profit After Tax | £3,381 | £3,558 | £3,887 | £4,224 | £4,647 | £19,697 |
| Change In Property Value | £8,700 | £8,961 | £16,921 | £19,475 | £20,643 | £74,701 |
| Net Return | £12,081 | £12,519 | £20,808 | £23,699 | £25,291 | £94,398 |
| 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