Flat M15 2 beds 1 bath

Citygate 3, Blantyree Street, Manchester M15

North West, England · M15

Initial Investment

First Year

£58,000First Year

Profit From Rental Income

After 5 Years

£8,732

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£48,942

↗ 26%After 5 Years

Return On Investment

99%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,540	£12,728	£13,046	£13,372	£13,774	£65,461
Total Expenses	£10,792	£10,857	£10,932	£11,008	£11,091	£54,681
Profit Before Tax	£1,748	£1,871	£2,114	£2,364	£2,683	£10,780
Profit After Tax	£1,416	£1,516	£1,713	£1,915	£2,173	£8,732
Change In Property Value	£5,700	£5,871	£11,086	£12,759	£13,525	£48,942
Net Return	£7,116	£7,387	£12,799	£14,674	£15,698	£57,674
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	12%	13%	22%	25%	27%	99%

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