Flat M15 2 beds 1 bath

Blantyre Street, Manchester M15

North West, England · M15

Initial Investment

First Year

£40,900First Year

Profit From Rental Income

After 5 Years

£4,465

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£34,259

↗ 26%After 5 Years

Return On Investment

95%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,012	£9,147	£9,376	£9,610	£9,899	£47,044
Total Expenses	£8,178	£8,237	£8,303	£8,371	£8,442	£41,532
Profit Before Tax	£834	£910	£1,073	£1,240	£1,456	£5,512
Profit After Tax	£676	£737	£869	£1,004	£1,180	£4,465
Change In Property Value	£3,990	£4,110	£7,760	£8,932	£9,468	£34,259
Net Return	£4,666	£4,847	£8,629	£9,936	£10,647	£38,724
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	11%	12%	21%	24%	26%	95%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change