Flat M15 1 bed 1 bath

Great Jackson Street, Manchester M15

North West, England · M15

Initial Investment

First Year

£96,650First Year

Profit From Rental Income

After 5 Years

£23,688

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£85,254

↗ 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	£19,164	£19,451	£19,743	£20,237	£20,743	£99,338
Total Expenses	£13,858	£13,937	£14,007	£14,099	£14,192	£70,094
Profit Before Tax	£5,306	£5,514	£5,736	£6,138	£6,551	£29,245
Profit After Tax	£4,297	£4,467	£4,646	£4,972	£5,306	£23,688
Change In Property Value	£9,270	£17,505	£20,146	£21,355	£16,977	£85,254
Net Return	£13,567	£21,971	£24,793	£26,327	£22,284	£108,942
Return From Rental Income (%)	4%	5%	5%	5%	5%	25%
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