Flat M15 2 beds 1 bath

Hornchurch Court, Bonsall St, Hulme, Manchester. M15

North West, England · M15

Initial Investment

First Year

£49,000First Year

Profit From Rental Income

After 5 Years

£6,017

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£41,214

↗ 26%After 5 Years

Return On Investment

96%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,560	£10,718	£10,986	£11,261	£11,599	£55,125
Total Expenses	£9,404	£9,466	£9,536	£9,607	£9,683	£47,696
Profit Before Tax	£1,156	£1,253	£1,451	£1,654	£1,915	£7,429
Profit After Tax	£936	£1,015	£1,175	£1,340	£1,552	£6,017
Change In Property Value	£4,800	£4,944	£9,336	£10,745	£11,389	£41,214
Net Return	£5,736	£5,959	£10,511	£12,085	£12,941	£47,232
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	12%	12%	21%	25%	26%	96%

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