Flat M15 1 bed 1 bath

Slate Wharf, Castlefield M15

North West, England · M15

Initial Investment

First Year

£64,000First Year

Profit From Rental Income

After 5 Years

£10,541

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£54,094

↗ 26%After 5 Years

Return On Investment

101%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,860	£14,068	£14,420	£14,780	£15,223	£72,351
Total Expenses	£11,718	£11,785	£11,863	£11,943	£12,030	£59,337
Profit Before Tax	£2,142	£2,283	£2,557	£2,837	£3,194	£13,014
Profit After Tax	£1,735	£1,850	£2,071	£2,298	£2,587	£10,541
Change In Property Value	£6,300	£6,489	£12,253	£14,103	£14,949	£54,094
Net Return	£8,035	£8,339	£14,325	£16,401	£17,536	£64,635
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	13%	13%	22%	26%	27%	101%

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