Flat M15 1 bed 1 bath

X1 Manchester Waters, Manchester M15

North West, England · M15

Initial Investment

First Year

£39,998First Year

Profit From Rental Income

After 5 Years

£2,345

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£33,485

↗ 26%After 5 Years

Return On Investment

90%

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	£8,328	£8,453	£8,664	£8,881	£9,147	£43,473
Total Expenses	£7,990	£8,049	£8,113	£8,178	£8,248	£40,578
Profit Before Tax	£338	£404	£551	£702	£900	£2,895
Profit After Tax	£273	£327	£447	£569	£729	£2,345
Change In Property Value	£3,900	£4,017	£7,585	£8,730	£9,254	£33,485
Net Return	£4,173	£4,344	£8,032	£9,299	£9,982	£35,830
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	10%	11%	20%	23%	25%	90%

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