Flat
M15
2 beds
2 baths
Belltower House, City Road, Manchester M15
North West, England · M15
View property listing
Initial Investment
£90,000First YearProfit From Rental Income
£-5,957
↘ -7%After 5 Years
Change In Property Value
£74,701
↗ 26%After 5 Years
Return On Investment
76%
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 | £13,200 | £13,398 | £13,733 | £14,076 | £14,499 | £68,906 |
| Total Expenses | £14,826 | £14,892 | £14,968 | £15,046 | £15,131 | £74,863 |
| Profit Before Tax | £-1,626 | £-1,494 | £-1,235 | £-970 | £-633 | £-5,957 |
| Profit After Tax | £-1,626 | £-1,494 | £-1,235 | £-970 | £-633 | £-5,957 |
| Change In Property Value | £8,700 | £8,961 | £16,921 | £19,475 | £20,643 | £74,701 |
| Net Return | £7,074 | £7,467 | £15,686 | £18,505 | £20,011 | £68,744 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -7% |
| Total Net Return (%) | 8% | 8% | 17% | 21% | 22% | 76% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change