Flat
M15
2 beds
3 baths
Canal Wharf House, 15 Blantyre Street, Manchester, Greater Manchester M15
North West, England · M15
View property listing
Initial Investment
£207,250First YearProfit From Rental Income
£56,515
↗ 27%After 5 Years
Change In Property Value
£172,439
↗ 28%After 5 Years
Return On Investment
110%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £38,748 | £39,329 | £39,919 | £40,917 | £41,940 | £200,854 |
| Total Expenses | £25,984 | £26,092 | £26,192 | £26,334 | £26,479 | £131,082 |
| Profit Before Tax | £12,764 | £13,237 | £13,727 | £14,583 | £15,461 | £69,772 |
| Profit After Tax | £10,339 | £10,722 | £11,119 | £11,812 | £12,524 | £56,515 |
| Change In Property Value | £18,750 | £35,406 | £40,749 | £43,194 | £34,339 | £172,439 |
| Net Return | £29,089 | £46,128 | £51,868 | £55,007 | £46,863 | £228,955 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 14% | 22% | 25% | 27% | 23% | 110% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change