Flat M15 3 beds 2 baths

Citygate 1, Blantyre Street, Manchester M15

North West, England · M15

Initial Investment

First Year

£114,500First Year

Profit From Rental Income

After 5 Years

£28,968

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£99,325

↗ 28%After 5 Years

Return On Investment

112%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,320	£22,655	£22,995	£23,569	£24,159	£115,698
Total Expenses	£15,815	£15,898	£15,973	£16,073	£16,174	£79,934
Profit Before Tax	£6,505	£6,756	£7,021	£7,497	£7,984	£35,764
Profit After Tax	£5,269	£5,473	£5,687	£6,072	£6,467	£28,968
Change In Property Value	£10,800	£20,394	£23,472	£24,880	£19,780	£99,325
Net Return	£16,069	£25,867	£29,159	£30,952	£26,247	£128,294
Return From Rental Income (%)	5%	5%	5%	5%	6%	25%
Total Net Return (%)	14%	23%	25%	27%	23%	112%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change