Flat
M15
1 bed
1 bath
Great Jackson Streeet, Manchester M15
North West, England · M15
View property listing
Initial Investment
£52,750First YearProfit From Rental Income
£9,461
↗ 18%After 5 Years
Change In Property Value
£47,593
↗ 28%After 5 Years
Return On Investment
108%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,692 | £10,852 | £11,015 | £11,291 | £11,573 | £55,423 |
| Total Expenses | £8,619 | £8,685 | £8,743 | £8,812 | £8,883 | £43,743 |
| Profit Before Tax | £2,073 | £2,167 | £2,272 | £2,478 | £2,690 | £11,680 |
| Profit After Tax | £1,679 | £1,755 | £1,841 | £2,008 | £2,179 | £9,461 |
| Change In Property Value | £5,175 | £9,772 | £11,247 | £11,922 | £9,478 | £47,593 |
| Net Return | £6,854 | £11,527 | £13,088 | £13,929 | £11,656 | £57,054 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 18% |
| Total Net Return (%) | 13% | 22% | 25% | 26% | 22% | 108% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change