Flat
M15
3 beds
2 baths
Great Jackson Street, Manchester M15
North West, England · M15
View property listing
Initial Investment
£165,250First YearProfit From Rental Income
£40,589
↗ 25%After 5 Years
Change In Property Value
£130,082
↗ 26%After 5 Years
Return On Investment
103%
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 | £34,212 | £34,725 | £35,593 | £36,483 | £37,578 | £178,591 |
| Total Expenses | £25,457 | £25,554 | £25,684 | £25,817 | £25,969 | £128,482 |
| Profit Before Tax | £8,755 | £9,171 | £9,909 | £10,666 | £11,609 | £50,109 |
| Profit After Tax | £7,091 | £7,428 | £8,026 | £8,640 | £9,403 | £40,589 |
| Change In Property Value | £15,150 | £15,605 | £29,466 | £33,913 | £35,948 | £130,082 |
| Net Return | £22,241 | £23,033 | £37,493 | £42,553 | £45,351 | £170,671 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 13% | 14% | 23% | 26% | 27% | 103% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change