Flat M15 2 beds 2 baths

Great Jackson Street, Manchester M15

North West, England · M15

Initial Investment

First Year

£114,150First Year

Profit From Rental Income

After 5 Years

£28,872

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£99,049

↗ 28%After 5 Years

Return On Investment

112%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,260	£22,594	£22,933	£23,506	£24,094	£115,387
Total Expenses	£15,777	£15,860	£15,935	£16,034	£16,136	£79,742
Profit Before Tax	£6,483	£6,734	£6,998	£7,472	£7,958	£35,645
Profit After Tax	£5,251	£5,454	£5,668	£6,052	£6,446	£28,872
Change In Property Value	£10,770	£20,337	£23,406	£24,811	£19,725	£99,049
Net Return	£16,021	£25,792	£29,075	£30,863	£26,171	£127,921
Return From Rental Income (%)	5%	5%	5%	5%	6%	25%
Total Net Return (%)	14%	23%	25%	27%	23%	112%

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