Flat M15 2 beds 2 baths

Manchester M15

North West, England · M15

Initial Investment

First Year

£93,115First Year

Profit From Rental Income

After 5 Years

£18,587

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£76,993

↗ 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	£19,728	£20,024	£20,525	£21,038	£21,669	£102,983
Total Expenses	£15,832	£15,907	£16,000	£16,095	£16,201	£80,036
Profit Before Tax	£3,896	£4,117	£4,524	£4,942	£5,468	£22,947
Profit After Tax	£3,156	£3,335	£3,665	£4,003	£4,429	£18,587
Change In Property Value	£8,967	£9,236	£17,441	£20,073	£21,277	£76,993
Net Return	£12,123	£12,571	£21,105	£24,076	£25,706	£95,580
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
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