Flat M15 0 beds 0 baths

Dinton Street, Manchester M15

North West, England · M15

Initial Investment

First Year

£43,000First Year

Profit From Rental Income

After 5 Years

£5,121

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£36,062

↗ 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	£9,480	£9,622	£9,863	£10,109	£10,413	£49,487
Total Expenses	£8,503	£8,563	£8,630	£8,698	£8,771	£43,164
Profit Before Tax	£978	£1,059	£1,233	£1,411	£1,641	£6,322
Profit After Tax	£792	£858	£999	£1,143	£1,330	£5,121
Change In Property Value	£4,200	£4,326	£8,169	£9,402	£9,966	£36,062
Net Return	£4,992	£5,184	£9,168	£10,545	£11,295	£41,184
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