Flat
M15
3 beds
3 baths
Great Jackson Street, Manchester M15
North West, England · M15
View property listing
Initial Investment
£180,300First YearProfit From Rental Income
£48,501
↗ 27%After 5 Years
Change In Property Value
£151,195
↗ 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 | £33,972 | £34,482 | £34,999 | £35,874 | £36,771 | £176,097 |
| Total Expenses | £23,029 | £23,130 | £23,223 | £23,352 | £23,484 | £116,218 |
| Profit Before Tax | £10,943 | £11,352 | £11,776 | £12,522 | £13,286 | £59,878 |
| Profit After Tax | £8,864 | £9,195 | £9,539 | £10,143 | £10,762 | £48,501 |
| Change In Property Value | £16,440 | £31,044 | £35,729 | £37,873 | £30,109 | £151,195 |
| Net Return | £25,304 | £40,239 | £45,268 | £48,015 | £40,871 | £199,696 |
| 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