Flat M15 1 bed 1 bath

Shawheath Close, Manchester M15

North West, England · M15

Initial Investment

First Year

£61,748First Year

Profit From Rental Income

After 5 Years

£12,581

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£55,869

↗ 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	£12,552	£12,740	£12,931	£13,255	£13,586	£65,064
Total Expenses	£9,770	£9,839	£9,899	£9,974	£10,049	£49,532
Profit Before Tax	£2,782	£2,901	£3,032	£3,281	£3,537	£15,532
Profit After Tax	£2,253	£2,350	£2,456	£2,658	£2,865	£12,581
Change In Property Value	£6,075	£11,471	£13,202	£13,995	£11,126	£55,869
Net Return	£8,328	£13,821	£15,658	£16,652	£13,990	£68,450
Return From Rental Income (%)	4%	4%	4%	4%	5%	20%
Total Net Return (%)	13%	22%	25%	27%	23%	111%

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