Flat M15 2 beds 2 baths

Dinton Street, Manchester M15

North West, England · M15

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£15,804

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£64,397

↗ 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	£16,932	£17,186	£17,616	£18,056	£18,598	£88,387
Total Expenses	£13,612	£13,683	£13,769	£13,857	£13,954	£68,876
Profit Before Tax	£3,320	£3,503	£3,846	£4,199	£4,644	£19,512
Profit After Tax	£2,689	£2,837	£3,116	£3,401	£3,761	£15,804
Change In Property Value	£7,500	£7,725	£14,587	£16,789	£17,796	£64,397
Net Return	£10,189	£10,562	£17,703	£20,190	£21,557	£80,202
Return From Rental Income (%)	4%	4%	4%	4%	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