Flat M15 4 beds 1 bath

Lucy Street, Manchester, Greater Manchester M15

North West, England · M15

Initial Investment

First Year

£84,750First Year

Profit From Rental Income

After 5 Years

£16,445

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£70,837

↗ 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	£18,156	£18,428	£18,889	£19,361	£19,942	£94,777
Total Expenses	£14,726	£14,799	£14,888	£14,980	£15,080	£74,474
Profit Before Tax	£3,430	£3,629	£4,001	£4,382	£4,862	£20,303
Profit After Tax	£2,778	£2,939	£3,240	£3,549	£3,938	£16,445
Change In Property Value	£8,250	£8,498	£16,046	£18,468	£19,576	£70,837
Net Return	£11,028	£11,437	£19,287	£22,017	£23,514	£87,282
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