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

£11,436

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£52,806

↗ 26%After 5 Years

Return On Investment

103%

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	£13,884	£14,092	£14,445	£14,806	£15,250	£72,476
Total Expenses	£11,522	£11,589	£11,667	£11,747	£11,834	£58,358
Profit Before Tax	£2,362	£2,504	£2,778	£3,059	£3,416	£14,119
Profit After Tax	£1,913	£2,028	£2,250	£2,478	£2,767	£11,436
Change In Property Value	£6,150	£6,335	£11,962	£13,767	£14,593	£52,806
Net Return	£8,063	£8,362	£14,212	£16,244	£17,360	£64,242
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	13%	13%	23%	26%	28%	103%

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