Flat M15 1 bed 1 bath

Great Jackson Streeet, Manchester M15

North West, England · M15

Initial Investment

First Year

£55,748First Year

Profit From Rental Income

After 5 Years

£10,517

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£50,351

↗ 28%After 5 Years

Return On Investment

109%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,316	£11,486	£11,658	£11,949	£12,248	£58,657
Total Expenses	£9,003	£9,070	£9,129	£9,200	£9,272	£45,674
Profit Before Tax	£2,313	£2,415	£2,529	£2,750	£2,976	£12,984
Profit After Tax	£1,873	£1,956	£2,049	£2,227	£2,411	£10,517
Change In Property Value	£5,475	£10,338	£11,898	£12,612	£10,027	£50,351
Net Return	£7,348	£12,295	£13,947	£14,840	£12,438	£60,868
Return From Rental Income (%)	3%	4%	4%	4%	4%	19%
Total Net Return (%)	13%	22%	25%	27%	22%	109%

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