Flat M15 2 beds 2 baths

Cornbrook, Manchester M15

North West, England · M15

Initial Investment

First Year

£104,031First Year

Profit From Rental Income

After 5 Years

£21,384

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£85,027

↗ 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	£21,780	£22,107	£22,659	£23,226	£23,923	£113,695
Total Expenses	£17,274	£17,353	£17,451	£17,552	£17,664	£87,294
Profit Before Tax	£4,506	£4,754	£5,208	£5,674	£6,259	£26,401
Profit After Tax	£3,650	£3,851	£4,219	£4,596	£5,070	£21,384
Change In Property Value	£9,903	£10,200	£19,260	£22,167	£23,497	£85,027
Net Return	£13,552	£14,050	£23,479	£26,763	£28,567	£106,411
Return From Rental Income (%)	4%	4%	4%	4%	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