Flat M15 1 bed 1 bath

City Gate, 3 Blantyre Street, Manchester M15

North West, England · M15

Initial Investment

First Year

£40,600First Year

Profit From Rental Income

After 5 Years

£13,713

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£34,002

↗ 26%After 5 Years

Return On Investment

118%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,400	£11,571	£11,860	£12,157	£12,521	£59,510
Total Expenses	£8,377	£8,440	£8,512	£8,586	£8,665	£42,580
Profit Before Tax	£3,023	£3,131	£3,348	£3,571	£3,857	£16,930
Profit After Tax	£2,449	£2,536	£2,712	£2,893	£3,124	£13,713
Change In Property Value	£3,960	£4,079	£7,702	£8,864	£9,396	£34,002
Net Return	£6,409	£6,615	£10,414	£11,757	£12,520	£47,715
Return From Rental Income (%)	6%	6%	7%	7%	8%	34%
Total Net Return (%)	16%	16%	26%	29%	31%	118%

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