Flat M15 1 bed 1 bath

City Gardens, Castlefield M15

North West, England · M15

Initial Investment

First Year

£50,500First Year

Profit From Rental Income

After 5 Years

£8,715

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£45,524

↗ 28%After 5 Years

Return On Investment

107%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,236	£10,390	£10,545	£10,809	£11,079	£53,059
Total Expenses	£8,332	£8,398	£8,454	£8,523	£8,592	£42,300
Profit Before Tax	£1,904	£1,992	£2,091	£2,286	£2,487	£10,760
Profit After Tax	£1,542	£1,613	£1,694	£1,852	£2,014	£8,715
Change In Property Value	£4,950	£9,347	£10,758	£11,403	£9,066	£45,524
Net Return	£6,492	£10,961	£12,452	£13,255	£11,080	£54,239
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	13%	22%	25%	26%	22%	107%

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