Flat M15 2 beds 1 bath

Great Jackson Street, Manchester M15

North West, England · M15

Initial Investment

First Year

£83,000First Year

Profit From Rental Income

After 5 Years

£19,610

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£74,494

↗ 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	£16,740	£16,991	£17,246	£17,677	£18,119	£86,773
Total Expenses	£12,361	£12,436	£12,503	£12,588	£12,675	£62,563
Profit Before Tax	£4,379	£4,555	£4,743	£5,089	£5,444	£24,210
Profit After Tax	£3,547	£3,689	£3,842	£4,122	£4,410	£19,610
Change In Property Value	£8,100	£15,296	£17,604	£18,660	£14,835	£74,494
Net Return	£11,647	£18,985	£21,446	£22,782	£19,245	£94,104
Return From Rental Income (%)	4%	4%	5%	5%	5%	24%
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