Flat M15 2 beds 1 bath

Blantyre Street, Manchester M15

North West, England · M15

Initial Investment

First Year

£40,900First Year

Profit From Rental Income

After 5 Years

£3,597

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£34,259

↗ 26%After 5 Years

Return On Investment

93%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,784	£8,916	£9,139	£9,367	£9,648	£45,854
Total Expenses	£8,155	£8,214	£8,280	£8,346	£8,417	£41,413
Profit Before Tax	£629	£701	£859	£1,021	£1,231	£4,441
Profit After Tax	£509	£568	£696	£827	£997	£3,597
Change In Property Value	£3,990	£4,110	£7,760	£8,932	£9,468	£34,259
Net Return	£4,499	£4,678	£8,456	£9,758	£10,465	£37,857
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
Total Net Return (%)	11%	11%	21%	24%	26%	93%

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