Flat
M15
1 bed
1 bath
Great Jackson Streeet, Manchester M15
North West, England · M15
View property listing
Initial Investment
£51,548First YearProfit From Rental Income
£9,076
↗ 18%After 5 Years
Change In Property Value
£46,488
↗ 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 | £10,452 | £10,609 | £10,768 | £11,037 | £11,313 | £54,179 |
| Total Expenses | £8,467 | £8,532 | £8,589 | £8,658 | £8,728 | £42,974 |
| Profit Before Tax | £1,985 | £2,077 | £2,179 | £2,379 | £2,585 | £11,205 |
| Profit After Tax | £1,608 | £1,682 | £1,765 | £1,927 | £2,094 | £9,076 |
| Change In Property Value | £5,055 | £9,545 | £10,986 | £11,645 | £9,258 | £46,488 |
| Net Return | £6,663 | £11,227 | £12,751 | £13,572 | £11,351 | £55,564 |
| 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