Flat M15 2 beds 2 baths

Dinton Street, Manchester M15

North West, England · M15

Initial Investment

First Year

£79,500First Year

Profit From Rental Income

After 5 Years

£16,800

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£66,973

↗ 26%After 5 Years

Return On Investment

105%

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	£17,616	£17,880	£18,327	£18,785	£19,349	£91,958
Total Expenses	£14,077	£14,150	£14,237	£14,327	£14,426	£71,217
Profit Before Tax	£3,539	£3,731	£4,090	£4,459	£4,923	£20,741
Profit After Tax	£2,867	£3,022	£3,313	£3,611	£3,988	£16,800
Change In Property Value	£7,800	£8,034	£15,171	£17,460	£18,508	£66,973
Net Return	£10,667	£11,056	£18,484	£21,072	£22,496	£83,774
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	13%	14%	23%	27%	28%	105%

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