Flat M15 1 bed 1 bath

Shawheath Close, Manchester M15

North West, England · M15

Initial Investment

First Year

£63,248First Year

Profit From Rental Income

After 5 Years

£13,109

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£57,249

↗ 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	£12,864	£13,057	£13,253	£13,584	£13,924	£66,682
Total Expenses	£9,963	£10,032	£10,092	£10,167	£10,244	£50,498
Profit Before Tax	£2,901	£3,025	£3,160	£3,417	£3,680	£16,183
Profit After Tax	£2,350	£2,450	£2,560	£2,768	£2,981	£13,109
Change In Property Value	£6,225	£11,755	£13,528	£14,340	£11,400	£57,249
Net Return	£8,575	£14,205	£16,088	£17,108	£14,381	£70,357
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	14%	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