Flat M15 2 beds 2 baths

Waterways Avenue, Manchester M15

North West, England · M15

Initial Investment

First Year

£70,000First Year

Profit From Rental Income

After 5 Years

£13,858

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£59,245

↗ 26%After 5 Years

Return On Investment

104%

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	£15,576	£15,810	£16,205	£16,610	£17,108	£81,309
Total Expenses	£12,683	£12,752	£12,835	£12,919	£13,012	£64,200
Profit Before Tax	£2,893	£3,057	£3,370	£3,691	£4,097	£17,108
Profit After Tax	£2,343	£2,477	£2,730	£2,990	£3,318	£13,858
Change In Property Value	£6,900	£7,107	£13,420	£15,446	£16,372	£59,245
Net Return	£9,243	£9,584	£16,150	£18,435	£19,691	£73,103
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	13%	14%	23%	26%	28%	104%

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