Flat M15 2 beds 1 bath

Life Building, 1 Boston Street, Manchester M15

North West, England · M15

Initial Investment

First Year

£43,000First Year

Profit From Rental Income

After 5 Years

£23,844

↗ 55%After 5 Years

Change In Property Value

After 5 Years

£36,062

↗ 26%After 5 Years

Return On Investment

139%

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	£14,400	£14,616	£14,981	£15,356	£15,817	£75,170
Total Expenses	£8,995	£9,062	£9,142	£9,223	£9,312	£45,733
Profit Before Tax	£5,406	£5,554	£5,840	£6,133	£6,505	£29,437
Profit After Tax	£4,378	£4,499	£4,730	£4,968	£5,269	£23,844
Change In Property Value	£4,200	£4,326	£8,169	£9,402	£9,966	£36,062
Net Return	£8,578	£8,825	£12,899	£14,369	£15,235	£59,907
Return From Rental Income (%)	10%	10%	11%	12%	12%	55%
Total Net Return (%)	20%	21%	30%	33%	35%	139%

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