Flat
M15
3 beds
2 baths
Great Jackson Street, Manchester M15
North West, England · M15
View property listing
Initial Investment
£171,725First YearProfit From Rental Income
£45,980
↗ 27%After 5 Years
Change In Property Value
£144,435
↗ 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 | £32,460 | £32,947 | £33,441 | £34,277 | £35,134 | £168,259 |
| Total Expenses | £22,090 | £22,188 | £22,279 | £22,404 | £22,532 | £111,493 |
| Profit Before Tax | £10,370 | £10,759 | £11,162 | £11,873 | £12,602 | £56,766 |
| Profit After Tax | £8,400 | £8,714 | £9,042 | £9,617 | £10,207 | £45,980 |
| Change In Property Value | £15,705 | £29,656 | £34,132 | £36,180 | £28,763 | £144,435 |
| Net Return | £24,105 | £38,371 | £43,173 | £45,797 | £38,970 | £190,416 |
| 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