Flat M15 1 bed 1 bath

Spinners Way, Manchester, Manchester M15

North West, England · M15

Initial Investment

First Year

£70,000First Year

Profit From Rental Income

After 5 Years

£15,436

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£63,458

↗ 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	£14,256	£14,470	£14,687	£15,054	£15,430	£73,897
Total Expenses	£10,826	£10,897	£10,960	£11,039	£11,119	£54,840
Profit Before Tax	£3,430	£3,573	£3,727	£4,016	£4,312	£19,057
Profit After Tax	£2,778	£2,894	£3,019	£3,253	£3,492	£15,436
Change In Property Value	£6,900	£13,030	£14,996	£15,896	£12,637	£63,458
Net Return	£9,678	£15,923	£18,015	£19,148	£16,129	£78,894
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