Flat
M15
3 beds
2 baths
Great Jackson Street, Manchester M15
North West, England · M15
View property listing
Initial Investment
£165,250First YearProfit From Rental Income
£44,038
↗ 27%After 5 Years
Change In Property Value
£139,331
↗ 28%After 5 Years
Return On Investment
111%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £31,308 | £31,778 | £32,254 | £33,061 | £33,887 | £162,288 |
| Total Expenses | £21,379 | £21,476 | £21,565 | £21,687 | £21,813 | £107,920 |
| Profit Before Tax | £9,929 | £10,301 | £10,689 | £11,373 | £12,075 | £54,368 |
| Profit After Tax | £8,042 | £8,344 | £8,658 | £9,212 | £9,780 | £44,038 |
| Change In Property Value | £15,150 | £28,608 | £32,925 | £34,901 | £27,746 | £139,331 |
| Net Return | £23,192 | £36,952 | £41,584 | £44,113 | £37,527 | £183,369 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 14% | 22% | 25% | 27% | 23% | 111% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change