Flat M15 2 beds 2 baths

Dinton Street, Manchester M15

North West, England · M15

Initial Investment

First Year

£79,500First Year

Profit From Rental Income

After 5 Years

£15,065

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£66,973

↗ 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	£17,160	£17,417	£17,853	£18,299	£18,848	£89,578
Total Expenses	£14,032	£14,103	£14,190	£14,278	£14,376	£70,979
Profit Before Tax	£3,129	£3,314	£3,663	£4,021	£4,472	£18,599
Profit After Tax	£2,534	£2,684	£2,967	£3,257	£3,623	£15,065
Change In Property Value	£7,800	£8,034	£15,171	£17,460	£18,508	£66,973
Net Return	£10,334	£10,718	£18,138	£20,717	£22,131	£82,038
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