Flat M15 1 bed 1 bath

Cornbrook, Manchester M15

North West, England · M15

Initial Investment

First Year

£71,944First Year

Profit From Rental Income

After 5 Years

£14,506

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£60,915

↗ 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	£16,020	£16,260	£16,667	£17,083	£17,596	£83,627
Total Expenses	£12,984	£13,054	£13,138	£13,224	£13,317	£65,718
Profit Before Tax	£3,036	£3,206	£3,529	£3,860	£4,279	£17,909
Profit After Tax	£2,459	£2,597	£2,858	£3,127	£3,466	£14,506
Change In Property Value	£7,094	£7,307	£13,798	£15,881	£16,834	£60,915
Net Return	£9,553	£9,904	£16,657	£19,007	£20,299	£75,421
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	13%	14%	23%	26%	28%	105%

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