Flat
M15
3 beds
3 baths
Great Jackson Street, Manchester M15
North West, England · M15
View property listing
Initial Investment
£180,300First YearProfit From Rental Income
£44,776
↗ 25%After 5 Years
Change In Property Value
£141,159
↗ 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 | £37,128 | £37,685 | £38,627 | £39,593 | £40,781 | £193,813 |
| Total Expenses | £27,455 | £27,556 | £27,694 | £27,834 | £27,995 | £138,534 |
| Profit Before Tax | £9,673 | £10,129 | £10,933 | £11,759 | £12,785 | £55,279 |
| Profit After Tax | £7,835 | £8,204 | £8,856 | £9,525 | £10,356 | £44,776 |
| Change In Property Value | £16,440 | £16,933 | £31,976 | £36,801 | £39,009 | £141,159 |
| Net Return | £24,275 | £25,137 | £40,832 | £46,325 | £49,365 | £185,935 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 13% | 14% | 23% | 26% | 27% | 103% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change