Flat
M15
1 bed
1 bath
Great Jackson Street, Manchester M15
North West, England · M15
View property listing
Initial Investment
£96,650First YearProfit From Rental Income
£21,531
↗ 22%After 5 Years
Change In Property Value
£79,595
↗ 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 | £20,928 | £21,242 | £21,773 | £22,317 | £22,987 | £109,247 |
| Total Expenses | £16,352 | £16,430 | £16,526 | £16,624 | £16,734 | £82,666 |
| Profit Before Tax | £4,576 | £4,812 | £5,247 | £5,693 | £6,253 | £26,581 |
| Profit After Tax | £3,706 | £3,898 | £4,250 | £4,611 | £5,065 | £21,531 |
| Change In Property Value | £9,270 | £9,548 | £18,030 | £20,751 | £21,996 | £79,595 |
| Net Return | £12,976 | £13,446 | £22,280 | £25,362 | £27,061 | £101,126 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 13% | 14% | 23% | 26% | 28% | 105% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change