Flat M15 1 bed 1 bath

Cornbrook, Manchester M15

North West, England · M15

Initial Investment

First Year

£71,944First Year

Profit From Rental Income

After 5 Years

£16,133

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£65,246

↗ 28%After 5 Years

Return On Investment

113%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,664	£14,884	£15,107	£15,485	£15,872	£76,012
Total Expenses	£11,075	£11,147	£11,210	£11,290	£11,371	£56,094
Profit Before Tax	£3,589	£3,737	£3,897	£4,195	£4,501	£19,918
Profit After Tax	£2,907	£3,027	£3,156	£3,398	£3,645	£16,133
Change In Property Value	£7,094	£13,397	£15,418	£16,343	£12,993	£65,246
Net Return	£10,001	£16,423	£18,575	£19,741	£16,638	£81,379
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	14%	23%	26%	27%	23%	113%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change