Flat M15 0 beds 1 bath

Hewitt Street, Manchester M15

North West, England · M15

Initial Investment

First Year

£37,000First Year

Profit From Rental Income

After 5 Years

£4,014

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£33,108

↗ 28%After 5 Years

Return On Investment

100%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,440	£7,552	£7,665	£7,856	£8,053	£38,566
Total Expenses	£6,605	£6,666	£6,718	£6,779	£6,842	£33,611
Profit Before Tax	£835	£885	£946	£1,077	£1,211	£4,955
Profit After Tax	£676	£717	£767	£872	£981	£4,014
Change In Property Value	£3,600	£6,798	£7,824	£8,293	£6,593	£33,108
Net Return	£4,276	£7,515	£8,590	£9,166	£7,574	£37,122
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	12%	20%	23%	25%	20%	100%

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