Flat
M15
1 bed
1 bath
Blantyre Street, Manchester M15
North West, England · M15
View property listing
Initial Investment
£39,400First YearProfit From Rental Income
£15,726
↗ 40%After 5 Years
Change In Property Value
£32,971
↗ 26%After 5 Years
Return On Investment
124%
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 | £11,760 | £11,936 | £12,235 | £12,541 | £12,917 | £61,389 |
| Total Expenses | £8,254 | £8,318 | £8,391 | £8,465 | £8,546 | £41,974 |
| Profit Before Tax | £3,506 | £3,618 | £3,844 | £4,075 | £4,371 | £19,415 |
| Profit After Tax | £2,840 | £2,931 | £3,114 | £3,301 | £3,541 | £15,726 |
| Change In Property Value | £3,840 | £3,955 | £7,469 | £8,596 | £9,112 | £32,971 |
| Net Return | £6,680 | £6,886 | £10,582 | £11,897 | £12,652 | £48,697 |
| Return From Rental Income (%) | 7% | 7% | 8% | 8% | 9% | 40% |
| Total Net Return (%) | 17% | 17% | 27% | 30% | 32% | 124% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change