Flat M15 1 bed 1 bath

St Georges, 1A Spinners Wy, Manchester M15

North West, England · M15

Initial Investment

First Year

£60,985First Year

Profit From Rental Income

After 5 Years

£10,969

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£51,505

↗ 26%After 5 Years

Return On Investment

102%

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	£13,548	£13,751	£14,095	£14,447	£14,881	£70,722
Total Expenses	£11,288	£11,354	£11,431	£11,511	£11,597	£57,181
Profit Before Tax	£2,260	£2,397	£2,664	£2,937	£3,284	£13,542
Profit After Tax	£1,831	£1,942	£2,157	£2,379	£2,660	£10,969
Change In Property Value	£5,999	£6,178	£11,667	£13,428	£14,233	£51,505
Net Return	£7,829	£8,120	£13,824	£15,806	£16,894	£62,474
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	13%	13%	23%	26%	28%	102%

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