Flat M15 2 beds 2 baths

Great Jackson Street, Manchester M15

North West, England · M15

Initial Investment

First Year

£162,800First Year

Profit From Rental Income

After 5 Years

£43,318

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£137,400

↗ 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	£30,876	£31,339	£31,809	£32,604	£33,420	£160,048
Total Expenses	£21,111	£21,207	£21,295	£21,416	£21,541	£106,570
Profit Before Tax	£9,765	£10,132	£10,514	£11,188	£11,879	£53,478
Profit After Tax	£7,910	£8,207	£8,516	£9,062	£9,622	£43,318
Change In Property Value	£14,940	£28,212	£32,469	£34,417	£27,362	£137,400
Net Return	£22,850	£36,419	£40,986	£43,480	£36,984	£180,717
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
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