Flat M15 1 bed 1 bath

Roof Gardens, Bentinck Street, Castlefield M15

North West, England · M15

Initial Investment

First Year

£53,500First Year

Profit From Rental Income

After 5 Years

£8,539

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£45,078

↗ 26%After 5 Years

Return On Investment

100%

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	£11,856	£12,034	£12,335	£12,643	£13,022	£61,890
Total Expenses	£10,129	£10,193	£10,266	£10,340	£10,421	£51,348
Profit Before Tax	£1,727	£1,841	£2,069	£2,303	£2,602	£10,542
Profit After Tax	£1,399	£1,491	£1,676	£1,865	£2,107	£8,539
Change In Property Value	£5,250	£5,408	£10,211	£11,752	£12,457	£45,078
Net Return	£6,649	£6,899	£11,887	£13,617	£14,564	£53,617
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	12%	13%	22%	25%	27%	100%

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