Flat M15 2 beds 2 baths

Cornbrook, Manchester M15

North West, England · M15

Initial Investment

First Year

£104,031First Year

Profit From Rental Income

After 5 Years

£23,622

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£85,027

↗ 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	£22,368	£22,704	£23,271	£23,853	£24,568	£116,764
Total Expenses	£17,333	£17,413	£17,512	£17,614	£17,729	£87,601
Profit Before Tax	£5,035	£5,291	£5,759	£6,239	£6,840	£29,163
Profit After Tax	£4,078	£4,286	£4,665	£5,053	£5,540	£23,622
Change In Property Value	£9,903	£10,200	£19,260	£22,167	£23,497	£85,027
Net Return	£13,981	£14,485	£23,925	£27,220	£29,037	£108,649
Return From Rental Income (%)	4%	4%	4%	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