Flat
M15
2 beds
2 baths
Great Jackson Street, Manchester M15
North West, England · M15
View property listing
Initial Investment
£162,800First YearProfit From Rental Income
£39,887
↗ 25%After 5 Years
Change In Property Value
£128,279
↗ 26%After 5 Years
Return On Investment
103%
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 | £33,732 | £34,238 | £35,094 | £35,971 | £37,050 | £176,086 |
| Total Expenses | £25,131 | £25,228 | £25,357 | £25,488 | £25,639 | £126,843 |
| Profit Before Tax | £8,601 | £9,010 | £9,737 | £10,483 | £11,412 | £49,243 |
| Profit After Tax | £6,967 | £7,298 | £7,887 | £8,491 | £9,244 | £39,887 |
| Change In Property Value | £14,940 | £15,388 | £29,058 | £33,443 | £35,450 | £128,279 |
| Net Return | £21,907 | £22,686 | £36,945 | £41,935 | £44,693 | £168,166 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 13% | 14% | 23% | 26% | 27% | 103% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change