Flat M15 1 bed 1 bath

Great Jackson Streeet, Manchester M15

North West, England · M15

Initial Investment

First Year

£43,150First Year

Profit From Rental Income

After 5 Years

£5,315

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£36,191

↗ 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	£9,552	£9,695	£9,938	£10,186	£10,492	£49,863
Total Expenses	£8,530	£8,590	£8,657	£8,726	£8,799	£43,301
Profit Before Tax	£1,022	£1,105	£1,281	£1,460	£1,693	£6,562
Profit After Tax	£828	£895	£1,037	£1,183	£1,371	£5,315
Change In Property Value	£4,215	£4,341	£8,198	£9,435	£10,001	£36,191
Net Return	£5,043	£5,237	£9,235	£10,618	£11,372	£41,506
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