Flat M15 3 beds 2 baths

Great Jackson Street, Manchester M15

North West, England · M15

Initial Investment

First Year

£171,725First Year

Profit From Rental Income

After 5 Years

£42,365

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£134,848

↗ 26%After 5 Years

Return On Investment

103%

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	£35,460	£35,992	£36,892	£37,814	£38,948	£185,106
Total Expenses	£26,316	£26,415	£26,548	£26,684	£26,840	£132,803
Profit Before Tax	£9,144	£9,577	£10,344	£11,130	£12,108	£52,303
Profit After Tax	£7,407	£7,757	£8,378	£9,015	£9,808	£42,365
Change In Property Value	£15,705	£16,176	£30,546	£35,156	£37,265	£134,848
Net Return	£23,112	£23,933	£38,924	£44,171	£47,073	£177,213
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	13%	14%	23%	26%	27%	103%

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