Flat
M15
2 beds
2 baths
Hill Quays, Commercial Street, Manchester M15
North West, England · M15
View property listing
Initial Investment
£67,150First YearProfit From Rental Income
£13,192
↗ 20%After 5 Years
Change In Property Value
£56,798
↗ 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 | £15,000 | £15,225 | £15,606 | £15,996 | £16,476 | £78,302 |
| Total Expenses | £12,248 | £12,317 | £12,398 | £12,481 | £12,571 | £62,015 |
| Profit Before Tax | £2,752 | £2,908 | £3,208 | £3,515 | £3,904 | £16,287 |
| Profit After Tax | £2,229 | £2,356 | £2,598 | £2,847 | £3,162 | £13,192 |
| Change In Property Value | £6,615 | £6,813 | £12,866 | £14,808 | £15,696 | £56,798 |
| Net Return | £8,844 | £9,169 | £15,464 | £17,655 | £18,859 | £69,991 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| 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