Flat M15 1 bed 1 bath

Great Jackson Street, Manchester M15

North West, England · M15

Initial Investment

First Year

£96,650First Year

Profit From Rental Income

After 5 Years

£19,521

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£79,595

↗ 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	£20,400	£20,706	£21,224	£21,754	£22,407	£106,491
Total Expenses	£16,300	£16,376	£16,471	£16,568	£16,676	£82,390
Profit Before Tax	£4,100	£4,330	£4,753	£5,186	£5,731	£24,101
Profit After Tax	£3,321	£3,507	£3,850	£4,201	£4,642	£19,521
Change In Property Value	£9,270	£9,548	£18,030	£20,751	£21,996	£79,595
Net Return	£12,591	£13,055	£21,880	£24,952	£26,638	£99,116
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	13%	14%	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