Flat
M15
1 bed
1 bath
City Gate 2, Castlefield, Manchester City Centre M15
North West, England · M15
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£5,113
↗ 11%After 5 Years
Change In Property Value
£38,638
↗ 26%After 5 Years
Return On Investment
95%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,900 | £10,048 | £10,300 | £10,557 | £10,874 | £51,679 |
| Total Expenses | £8,941 | £9,002 | £9,070 | £9,140 | £9,214 | £45,367 |
| Profit Before Tax | £959 | £1,046 | £1,230 | £1,417 | £1,660 | £6,312 |
| Profit After Tax | £777 | £848 | £996 | £1,148 | £1,344 | £5,113 |
| Change In Property Value | £4,500 | £4,635 | £8,752 | £10,073 | £10,678 | £38,638 |
| Net Return | £5,277 | £5,483 | £9,748 | £11,221 | £12,022 | £43,751 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 11% | 12% | 21% | 24% | 26% | 95% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change