Flat M15 2 beds 1 bath

Boston Street, Manchester, Greater Manchester M15

North West, England · M15

Initial Investment

First Year

£34,000First Year

Profit From Rental Income

After 5 Years

£1,494

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£28,335

↗ 26%After 5 Years

Return On Investment

88%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,260	£7,369	£7,553	£7,742	£7,974	£37,898
Total Expenses	£7,090	£7,147	£7,209	£7,271	£7,337	£36,054
Profit Before Tax	£170	£222	£345	£471	£637	£1,844
Profit After Tax	£137	£180	£279	£381	£516	£1,494
Change In Property Value	£3,300	£3,399	£6,418	£7,387	£7,830	£28,335
Net Return	£3,437	£3,579	£6,698	£7,768	£8,346	£29,828
Return From Rental Income (%)	0%	1%	1%	1%	2%	4%
Total Net Return (%)	10%	11%	20%	23%	25%	88%

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