Flat M15 2 beds 2 baths

St Georges, 1A Spinners Wy, Manchester M15

North West, England · M15

Initial Investment

First Year

£92,957First Year

Profit From Rental Income

After 5 Years

£20,532

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£76,877

↗ 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	£20,220	£20,523	£21,036	£21,562	£22,209	£105,551
Total Expenses	£15,863	£15,939	£16,034	£16,130	£16,237	£80,203
Profit Before Tax	£4,357	£4,584	£5,003	£5,432	£5,972	£25,348
Profit After Tax	£3,529	£3,713	£4,052	£4,400	£4,837	£20,532
Change In Property Value	£8,954	£9,222	£17,414	£20,042	£21,245	£76,877
Net Return	£12,483	£12,935	£21,467	£24,443	£26,082	£97,409
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	13%	14%	23%	26%	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