Flat
M15
1 bed
1 bath
Great Jackson Streeet, Manchester M15
North West, England · M15
View property listing
Initial Investment
£54,248First YearProfit From Rental Income
£9,989
↗ 18%After 5 Years
Change In Property Value
£48,971
↗ 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 | £11,004 | £11,169 | £11,337 | £11,620 | £11,911 | £57,040 |
| Total Expenses | £8,811 | £8,878 | £8,936 | £9,006 | £9,077 | £44,708 |
| Profit Before Tax | £2,193 | £2,291 | £2,401 | £2,614 | £2,833 | £12,332 |
| Profit After Tax | £1,776 | £1,856 | £1,945 | £2,118 | £2,295 | £9,989 |
| Change In Property Value | £5,325 | £10,055 | £11,572 | £12,267 | £9,752 | £48,971 |
| Net Return | £7,101 | £11,911 | £13,517 | £14,384 | £12,047 | £58,961 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 13% | 22% | 25% | 27% | 22% | 109% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change