Flat M15 2 beds 1 bath

Blantyre Street, Manchester M15

North West, England · M15

Initial Investment

First Year

£50,500First Year

Profit From Rental Income

After 5 Years

£7,589

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£42,502

↗ 26%After 5 Years

Return On Investment

99%

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	£11,184	£11,352	£11,636	£11,926	£12,284	£58,382
Total Expenses	£9,665	£9,728	£9,799	£9,872	£9,950	£49,013
Profit Before Tax	£1,519	£1,624	£1,837	£2,055	£2,334	£9,369
Profit After Tax	£1,231	£1,316	£1,488	£1,664	£1,891	£7,589
Change In Property Value	£4,950	£5,099	£9,628	£11,081	£11,745	£42,502
Net Return	£6,181	£6,414	£11,115	£12,745	£13,636	£50,091
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

Net Return Over 5 Years

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