Flat M15 3 beds 3 baths

Great Jackson Street, Manchester M15

North West, England · M15

Initial Investment

First Year

£180,300First Year

Profit From Rental Income

After 5 Years

£41,123

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£141,159

↗ 26%After 5 Years

Return On Investment

101%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£36,168	£36,711	£37,628	£38,569	£39,726	£188,802
Total Expenses	£27,359	£27,459	£27,594	£27,732	£27,890	£138,033
Profit Before Tax	£8,809	£9,252	£10,035	£10,837	£11,836	£50,769
Profit After Tax	£7,136	£7,494	£8,128	£8,778	£9,587	£41,123
Change In Property Value	£16,440	£16,933	£31,976	£36,801	£39,009	£141,159
Net Return	£23,576	£24,427	£40,104	£45,579	£48,596	£182,281
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	13%	14%	22%	25%	27%	101%

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