Flat M15 2 beds 2 baths

St Georges, 1A Spinners Wy, Manchester M15

North West, England · M15

Initial Investment

First Year

£95,057First Year

Profit From Rental Income

After 5 Years

£19,065

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£78,423

↗ 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	£20,088	£20,389	£20,899	£21,422	£22,064	£104,862
Total Expenses	£16,088	£16,164	£16,258	£16,354	£16,461	£81,325
Profit Before Tax	£4,000	£4,225	£4,641	£5,067	£5,603	£23,537
Profit After Tax	£3,240	£3,423	£3,759	£4,105	£4,539	£19,065
Change In Property Value	£9,134	£9,408	£17,765	£20,445	£21,672	£78,423
Net Return	£12,374	£12,830	£21,524	£24,550	£26,211	£97,488
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