Flat M15 2 beds 2 baths

Manchester M15

North West, England · M15

Initial Investment

First Year

£91,750First Year

Profit From Rental Income

After 5 Years

£22,202

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£81,391

↗ 28%After 5 Years

Return On Investment

113%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,288	£18,562	£18,841	£19,312	£19,795	£94,797
Total Expenses	£13,320	£13,398	£13,467	£13,556	£13,647	£67,387
Profit Before Tax	£4,968	£5,164	£5,374	£5,756	£6,148	£27,410
Profit After Tax	£4,024	£4,183	£4,353	£4,662	£4,980	£22,202
Change In Property Value	£8,850	£16,712	£19,234	£20,388	£16,208	£81,391
Net Return	£12,874	£20,895	£23,587	£25,050	£21,188	£103,594
Return From Rental Income (%)	4%	5%	5%	5%	5%	24%
Total Net Return (%)	14%	23%	26%	27%	23%	113%

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