Flat
M15
1 bed
1 bath
City Gardens, 3B Spinners Way, Castlefield, Manchester M15
North West, England · M15
View property listing
Initial Investment
£52,000First YearProfit From Rental Income
£9,197
↗ 18%After 5 Years
Change In Property Value
£46,904
↗ 28%After 5 Years
Return On Investment
108%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,536 | £10,694 | £10,854 | £11,126 | £11,404 | £54,614 |
| Total Expenses | £8,523 | £8,589 | £8,646 | £8,715 | £8,786 | £43,259 |
| Profit Before Tax | £2,013 | £2,105 | £2,208 | £2,411 | £2,618 | £11,355 |
| Profit After Tax | £1,630 | £1,705 | £1,789 | £1,953 | £2,121 | £9,197 |
| Change In Property Value | £5,100 | £9,631 | £11,084 | £11,749 | £9,340 | £46,904 |
| Net Return | £6,730 | £11,335 | £12,873 | £13,701 | £11,461 | £56,101 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 18% |
| Total Net Return (%) | 13% | 22% | 25% | 26% | 22% | 108% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change