Flat M15 2 beds 1 bath

44 Higher Cambridge Street, Manchester M15

North West, England · M15

Initial Investment

First Year

£42,985First Year

Profit From Rental Income

After 5 Years

£5,266

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£36,050

↗ 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	£8,504	£8,564	£8,631	£8,700	£8,773	£43,173
Profit Before Tax	£1,012	£1,094	£1,269	£1,448	£1,679	£6,501
Profit After Tax	£820	£886	£1,028	£1,173	£1,360	£5,266
Change In Property Value	£4,199	£4,324	£8,166	£9,398	£9,962	£36,050
Net Return	£5,018	£5,211	£9,194	£10,571	£11,322	£41,316
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