Flat M15 1 bed 1 bath

Spinners Way, Manchester, Manchester M15

North West, England · M15

Initial Investment

First Year

£70,000First Year

Profit From Rental Income

After 5 Years

£13,538

↗ 19%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	£15,492	£15,724	£16,117	£16,520	£17,016	£80,870
Total Expenses	£12,674	£12,744	£12,826	£12,910	£13,002	£64,157
Profit Before Tax	£2,818	£2,981	£3,292	£3,610	£4,014	£16,714
Profit After Tax	£2,282	£2,414	£2,666	£2,924	£3,251	£13,538
Change In Property Value	£6,900	£7,107	£13,420	£15,446	£16,372	£59,245
Net Return	£9,182	£9,521	£16,087	£18,370	£19,623	£72,784
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
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