Flat M15 2 beds 2 baths

Blantyre Street, Manchester M15

North West, England · M15

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£9,637

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£51,518

↗ 26%After 5 Years

Return On Investment

100%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,200	£13,398	£13,733	£14,076	£14,499	£68,906
Total Expenses	£11,255	£11,321	£11,397	£11,475	£11,560	£57,009
Profit Before Tax	£1,945	£2,077	£2,336	£2,601	£2,938	£11,897
Profit After Tax	£1,575	£1,683	£1,892	£2,107	£2,380	£9,637
Change In Property Value	£6,000	£6,180	£11,670	£13,431	£14,237	£51,518
Net Return	£7,575	£7,863	£13,562	£15,538	£16,617	£61,154
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	12%	13%	22%	25%	27%	100%

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