Flat M15 0 beds 1 bath

Hewitt Street, Manchester M15

North West, England · M15

Initial Investment

First Year

£37,000First Year

Profit From Rental Income

After 5 Years

£3,175

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£30,911

↗ 26%After 5 Years

Return On Investment

92%

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	£8,124	£8,246	£8,452	£8,663	£8,923	£42,408
Total Expenses	£7,573	£7,632	£7,695	£7,760	£7,829	£38,489
Profit Before Tax	£551	£614	£757	£903	£1,094	£3,919
Profit After Tax	£446	£498	£613	£732	£886	£3,175
Change In Property Value	£3,600	£3,708	£7,002	£8,059	£8,542	£30,911
Net Return	£4,046	£4,206	£7,615	£8,790	£9,429	£34,085
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
Total Net Return (%)	11%	11%	21%	24%	25%	92%

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