Flat M15 1 bed 1 bath

Cornbrook, Manchester M15

North West, England · M15

Initial Investment

First Year

£71,944First Year

Profit From Rental Income

After 5 Years

£14,735

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£60,915

↗ 26%After 5 Years

Return On Investment

105%

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	£16,080	£16,321	£16,729	£17,147	£17,662	£83,940
Total Expenses	£12,990	£13,060	£13,144	£13,230	£13,324	£65,749
Profit Before Tax	£3,090	£3,261	£3,585	£3,918	£4,338	£18,191
Profit After Tax	£2,503	£2,641	£2,904	£3,173	£3,514	£14,735
Change In Property Value	£7,094	£7,307	£13,798	£15,881	£16,834	£60,915
Net Return	£9,597	£9,948	£16,702	£19,054	£20,347	£75,649
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	13%	14%	23%	26%	28%	105%

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