Flat
M15
3 beds
2 baths
Castle Wharf, 2A Chester Road, Castlefield M15
North West, England · M15
View property listing
Initial Investment
£190,800First YearProfit From Rental Income
£51,621
↗ 27%After 5 Years
Change In Property Value
£159,472
↗ 28%After 5 Years
Return On Investment
111%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £35,832 | £36,369 | £36,915 | £37,838 | £38,784 | £185,738 |
| Total Expenses | £24,180 | £24,284 | £24,380 | £24,514 | £24,651 | £122,009 |
| Profit Before Tax | £11,652 | £12,085 | £12,535 | £13,324 | £14,133 | £63,729 |
| Profit After Tax | £9,438 | £9,789 | £10,154 | £10,793 | £11,448 | £51,621 |
| Change In Property Value | £17,340 | £32,744 | £37,685 | £39,946 | £31,757 | £159,472 |
| Net Return | £26,778 | £42,533 | £47,839 | £50,739 | £43,205 | £211,093 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 14% | 22% | 25% | 27% | 23% | 111% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change