Flat M15 2 beds 2 baths

Flat 10, Canal Wharf House, 15 Blantyre Street, Manchester M15

North West, England · M15

Initial Investment

First Year

£149,500First Year

Profit From Rental Income

After 5 Years

£36,677

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£118,491

↗ 26%After 5 Years

Return On Investment

104%

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	£31,284	£31,753	£32,547	£33,361	£34,362	£163,307
Total Expenses	£23,379	£23,472	£23,594	£23,719	£23,862	£118,026
Profit Before Tax	£7,905	£8,281	£8,953	£9,641	£10,499	£45,280
Profit After Tax	£6,403	£6,708	£7,252	£7,810	£8,505	£36,677
Change In Property Value	£13,800	£14,214	£26,841	£30,891	£32,745	£118,491
Net Return	£20,203	£20,922	£34,093	£38,701	£41,249	£155,168
Return From Rental Income (%)	4%	4%	5%	5%	6%	25%
Total Net Return (%)	14%	14%	23%	26%	28%	104%

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