Flat
M15
1 bed
1 bath
Blantyre Street, Manchester M15
North West, England · M15
View property listing
Initial Investment
£57,985First YearProfit From Rental Income
£13,535
↗ 23%After 5 Years
Change In Property Value
£48,929
↗ 26%After 5 Years
Return On Investment
108%
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 | £13,800 | £14,007 | £14,357 | £14,716 | £15,158 | £72,038 |
| Total Expenses | £10,916 | £10,983 | £11,061 | £11,141 | £11,228 | £55,328 |
| Profit Before Tax | £2,884 | £3,024 | £3,296 | £3,575 | £3,930 | £16,709 |
| Profit After Tax | £2,336 | £2,449 | £2,670 | £2,896 | £3,183 | £13,535 |
| Change In Property Value | £5,699 | £5,869 | £11,083 | £12,756 | £13,521 | £48,929 |
| Net Return | £8,034 | £8,319 | £13,753 | £15,652 | £16,705 | £62,464 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 14% | 14% | 24% | 27% | 29% | 108% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change