Flat M15 2 beds 2 baths

Castlegate, Manchester M15

North West, England · M15

Initial Investment

First Year

£74,498First Year

Profit From Rental Income

After 5 Years

£17,019

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£67,595

↗ 28%After 5 Years

Return On Investment

114%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,192	£15,420	£15,651	£16,042	£16,444	£78,749
Total Expenses	£11,402	£11,475	£11,539	£11,620	£11,703	£57,738
Profit Before Tax	£3,790	£3,945	£4,112	£4,423	£4,741	£21,011
Profit After Tax	£3,070	£3,196	£3,331	£3,582	£3,840	£17,019
Change In Property Value	£7,350	£13,879	£15,973	£16,932	£13,461	£67,595
Net Return	£10,420	£17,075	£19,304	£20,514	£17,301	£84,614
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	14%	23%	26%	28%	23%	114%

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