Flat M15 2 beds 2 baths

Great Jackson Street, Manchester M15

North West, England · M15

Initial Investment

First Year

£114,150First Year

Profit From Rental Income

After 5 Years

£26,420

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£92,474

↗ 26%After 5 Years

Return On Investment

104%

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	£24,324	£24,689	£25,306	£25,939	£26,717	£126,975
Total Expenses	£18,676	£18,758	£18,863	£18,970	£19,090	£94,357
Profit Before Tax	£5,648	£5,931	£6,443	£6,969	£7,626	£32,617
Profit After Tax	£4,575	£4,804	£5,219	£5,645	£6,177	£26,420
Change In Property Value	£10,770	£11,093	£20,947	£24,109	£25,555	£92,474
Net Return	£15,345	£15,897	£26,166	£29,753	£31,733	£118,894
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	13%	14%	23%	26%	28%	104%

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