Flat M15 1 bed 1 bath

4 Slate Wharf, Manchester M15

North West, England · M15

Initial Investment

First Year

£62,500First Year

Profit From Rental Income

After 5 Years

£10,112

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£52,806

↗ 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	£13,536	£13,739	£14,083	£14,435	£14,868	£70,660
Total Expenses	£11,487	£11,553	£11,631	£11,710	£11,796	£58,176
Profit Before Tax	£2,049	£2,186	£2,452	£2,725	£3,072	£12,484
Profit After Tax	£1,660	£1,770	£1,986	£2,207	£2,488	£10,112
Change In Property Value	£6,150	£6,335	£11,962	£13,767	£14,593	£52,806
Net Return	£7,810	£8,105	£13,948	£15,974	£17,081	£62,917
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	12%	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