Flat M15 2 beds 2 baths

Great Jackson Street, Manchester M15

North West, England · M15

Initial Investment

First Year

£114,150First Year

Profit From Rental Income

After 5 Years

£24,045

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£92,474

↗ 26%After 5 Years

Return On Investment

102%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£23,700	£24,055	£24,657	£25,273	£26,032	£123,717
Total Expenses	£18,613	£18,695	£18,798	£18,903	£19,022	£94,032
Profit Before Tax	£5,087	£5,361	£5,859	£6,370	£7,010	£29,686
Profit After Tax	£4,120	£4,342	£4,746	£5,160	£5,678	£24,045
Change In Property Value	£10,770	£11,093	£20,947	£24,109	£25,555	£92,474
Net Return	£14,890	£15,435	£25,693	£29,268	£31,233	£116,520
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	13%	14%	23%	26%	27%	102%

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