Flat M15 1 bed 1 bath

City Gardens, Castlefield M15

North West, England · M15

Initial Investment

First Year

£50,500First Year

Profit From Rental Income

After 5 Years

£6,493

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£42,502

↗ 26%After 5 Years

Return On Investment

97%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,896	£11,059	£11,336	£11,619	£11,968	£56,879
Total Expenses	£9,636	£9,698	£9,769	£9,841	£9,919	£48,863
Profit Before Tax	£1,260	£1,361	£1,567	£1,778	£2,049	£8,016
Profit After Tax	£1,021	£1,103	£1,269	£1,440	£1,660	£6,493
Change In Property Value	£4,950	£5,099	£9,628	£11,081	£11,745	£42,502
Net Return	£5,971	£6,201	£10,897	£12,521	£13,405	£48,995
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	12%	12%	22%	25%	27%	97%

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