Flat M15 2 beds 2 baths

St Georges, 1A Spinners Wy, Manchester M15

North West, England · M15

Initial Investment

First Year

£92,957First Year

Profit From Rental Income

After 5 Years

£18,522

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£76,877

↗ 26%After 5 Years

Return On Investment

103%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,692	£19,987	£20,487	£20,999	£21,629	£102,795
Total Expenses	£15,810	£15,886	£15,979	£16,074	£16,179	£79,928
Profit Before Tax	£3,882	£4,102	£4,508	£4,925	£5,450	£22,867
Profit After Tax	£3,144	£3,322	£3,652	£3,990	£4,414	£18,522
Change In Property Value	£8,954	£9,222	£17,414	£20,042	£21,245	£76,877
Net Return	£12,098	£12,544	£21,066	£24,032	£25,659	£95,400
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	13%	13%	23%	26%	28%	103%

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