Flat M15 1 bed 1 bath

Boundary Lane, Manchester, Greater Manchester M15

North West, England · M15

Initial Investment

First Year

£56,500First Year

Profit From Rental Income

After 5 Years

£12,047

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£47,654

↗ 26%After 5 Years

Return On Investment

106%

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	£13,200	£13,398	£13,733	£14,076	£14,499	£68,906
Total Expenses	£10,660	£10,726	£10,802	£10,880	£10,965	£54,033
Profit Before Tax	£2,540	£2,672	£2,931	£3,196	£3,533	£14,873
Profit After Tax	£2,058	£2,165	£2,374	£2,589	£2,862	£12,047
Change In Property Value	£5,550	£5,717	£10,795	£12,424	£13,169	£47,654
Net Return	£7,608	£7,881	£13,169	£15,012	£16,031	£59,701
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	13%	14%	23%	27%	28%	106%

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