Flat M15 2 beds 1 bath

Hulme High Street, Manchester M15

North West, England · M15

Initial Investment

First Year

£51,985First Year

Profit From Rental Income

After 5 Years

£17,890

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£43,777

↗ 26%After 5 Years

Return On Investment

119%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,100	£14,311	£14,669	£15,036	£15,487	£73,604
Total Expenses	£10,153	£10,220	£10,299	£10,379	£10,467	£51,517
Profit Before Tax	£3,947	£4,092	£4,371	£4,657	£5,020	£22,086
Profit After Tax	£3,197	£3,314	£3,540	£3,772	£4,066	£17,890
Change In Property Value	£5,099	£5,251	£9,916	£11,413	£12,098	£43,777
Net Return	£8,296	£8,566	£13,457	£15,185	£16,164	£61,667
Return From Rental Income (%)	6%	6%	7%	7%	8%	34%
Total Net Return (%)	16%	16%	26%	29%	31%	119%

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