Flat
M15
1 bed
1 bath
Shawheath Close, Manchester M15
North West, England · M15
View property listing
Initial Investment
£51,850First YearProfit From Rental Income
£8,190
↗ 16%After 5 Years
Change In Property Value
£43,661
↗ 26%After 5 Years
Return On Investment
100%
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 | £11,532 | £11,705 | £11,998 | £12,298 | £12,666 | £60,199 |
| Total Expenses | £9,878 | £9,941 | £10,014 | £10,087 | £10,167 | £50,088 |
| Profit Before Tax | £1,654 | £1,764 | £1,984 | £2,210 | £2,499 | £10,111 |
| Profit After Tax | £1,340 | £1,428 | £1,607 | £1,790 | £2,025 | £8,190 |
| Change In Property Value | £5,085 | £5,238 | £9,890 | £11,383 | £12,066 | £43,661 |
| Net Return | £6,425 | £6,666 | £11,497 | £13,173 | £14,090 | £51,851 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 12% | 13% | 22% | 25% | 27% | 100% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change