Flat M15 1 bed 1 bath

City Gate, 3 Blantyre Street, Manchester M15

North West, England · M15

Initial Investment

First Year

£40,600First Year

Profit From Rental Income

After 5 Years

£15,996

↗ 39%After 5 Years

Change In Property Value

After 5 Years

£34,002

↗ 26%After 5 Years

Return On Investment

123%

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	£12,000	£12,180	£12,484	£12,797	£13,181	£62,642
Total Expenses	£8,437	£8,501	£8,575	£8,650	£8,731	£42,893
Profit Before Tax	£3,563	£3,679	£3,910	£4,147	£4,450	£19,749
Profit After Tax	£2,886	£2,980	£3,167	£3,359	£3,604	£15,996
Change In Property Value	£3,960	£4,079	£7,702	£8,864	£9,396	£34,002
Net Return	£6,846	£7,059	£10,869	£12,224	£13,001	£49,998
Return From Rental Income (%)	7%	7%	8%	8%	9%	39%
Total Net Return (%)	17%	17%	27%	30%	32%	123%

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