Flat M15 1 bed 1 bath

New Development Launch, Manchester M15

North West, England · M15

Initial Investment

First Year

£97,000First Year

Profit From Rental Income

After 5 Years

£23,785

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£85,530

↗ 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	£19,224	£19,512	£19,805	£20,300	£20,808	£99,649
Total Expenses	£13,897	£13,975	£14,046	£14,137	£14,230	£70,285
Profit Before Tax	£5,327	£5,537	£5,759	£6,163	£6,577	£29,364
Profit After Tax	£4,315	£4,485	£4,665	£4,992	£5,328	£23,785
Change In Property Value	£9,300	£17,562	£20,212	£21,424	£17,032	£85,530
Net Return	£13,615	£22,046	£24,877	£26,416	£22,360	£109,315
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