Flat M15 2 beds 2 baths

Manchester M15

North West, England · M15

Initial Investment

First Year

£91,750First Year

Profit From Rental Income

After 5 Years

£18,255

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£75,989

↗ 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	£19,476	£19,768	£20,262	£20,769	£21,392	£101,667
Total Expenses	£15,652	£15,727	£15,819	£15,914	£16,019	£79,131
Profit Before Tax	£3,824	£4,041	£4,443	£4,855	£5,373	£22,537
Profit After Tax	£3,098	£3,273	£3,599	£3,933	£4,352	£18,255
Change In Property Value	£8,850	£9,116	£17,213	£19,811	£20,999	£75,989
Net Return	£11,948	£12,389	£20,812	£23,743	£25,352	£94,243
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