Flat M15 3 beds 2 baths

Waterways Avenue, Manchester M15

North West, England · M15

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£20,694

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£77,277

↗ 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	£20,328	£20,633	£21,149	£21,677	£22,328	£106,115
Total Expenses	£15,935	£16,012	£16,106	£16,203	£16,311	£80,567
Profit Before Tax	£4,393	£4,621	£5,042	£5,474	£6,017	£25,548
Profit After Tax	£3,558	£3,743	£4,084	£4,434	£4,874	£20,694
Change In Property Value	£9,000	£9,270	£17,505	£20,146	£21,355	£77,277
Net Return	£12,558	£13,013	£21,589	£24,581	£26,229	£97,970
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