Flat M15 1 bed 1 bath

X1 Manchester Waters, Manchester M15

North West, England · M15

Initial Investment

First Year

£39,998First Year

Profit From Rental Income

After 5 Years

£4,309

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£33,485

↗ 26%After 5 Years

Return On Investment

94%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,844	£8,977	£9,201	£9,431	£9,714	£46,167
Total Expenses	£8,042	£8,101	£8,167	£8,233	£8,304	£40,848
Profit Before Tax	£802	£875	£1,034	£1,198	£1,410	£5,319
Profit After Tax	£650	£709	£838	£970	£1,142	£4,309
Change In Property Value	£3,900	£4,017	£7,585	£8,730	£9,254	£33,485
Net Return	£4,550	£4,726	£8,423	£9,700	£10,395	£37,794
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	11%	12%	21%	24%	26%	94%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change