Flat M15 3 beds 3 baths

Great Jackson Street, Manchester M15

North West, England · M15

Initial Investment

First Year

£180,300First Year

Profit From Rental Income

After 5 Years

£45,278

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£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	£37,260	£37,819	£38,764	£39,733	£40,925	£194,502
Total Expenses	£27,468	£27,570	£27,707	£27,848	£28,010	£138,603
Profit Before Tax	£9,792	£10,249	£11,057	£11,885	£12,916	£55,899
Profit After Tax	£7,932	£8,302	£8,956	£9,627	£10,462	£45,278
Change In Property Value	£16,440	£16,933	£31,976	£36,801	£39,009	£141,159
Net Return	£24,372	£25,235	£40,932	£46,428	£49,471	£186,437
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	14%	14%	23%	26%	27%	103%

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