Flat M15 2 beds 1 bath

Stretford Road, Manchester M15

North West, England · M15

Initial Investment

First Year

£48,985First Year

Profit From Rental Income

After 5 Years

£9,222

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£41,201

↗ 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	£11,400	£11,571	£11,860	£12,157	£12,521	£59,510
Total Expenses	£9,486	£9,549	£9,621	£9,695	£9,774	£48,124
Profit Before Tax	£1,914	£2,022	£2,239	£2,462	£2,748	£11,385
Profit After Tax	£1,550	£1,638	£1,814	£1,994	£2,226	£9,222
Change In Property Value	£4,799	£4,942	£9,333	£10,741	£11,386	£41,201
Net Return	£6,349	£6,580	£11,147	£12,736	£13,612	£50,423
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
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