Flat M15 1 bed 1 bath

Great Jackson Streeet, Manchester M15

North West, England · M15

Initial Investment

First Year

£43,150First Year

Profit From Rental Income

After 5 Years

£5,178

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£36,191

↗ 26%After 5 Years

Return On Investment

96%

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	£9,516	£9,659	£9,900	£10,148	£10,452	£49,675
Total Expenses	£8,526	£8,586	£8,653	£8,722	£8,795	£43,282
Profit Before Tax	£990	£1,073	£1,247	£1,426	£1,657	£6,392
Profit After Tax	£802	£869	£1,010	£1,155	£1,342	£5,178
Change In Property Value	£4,215	£4,341	£8,198	£9,435	£10,001	£36,191
Net Return	£5,017	£5,210	£9,208	£10,590	£11,344	£41,369
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	12%	12%	21%	25%	26%	96%

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