Terraced
M3
1 bed
1 bath
Barton Street, Castlefield, Manchester M3
North West, England · M3
View property listing
Initial Investment
£68,500First YearProfit From Rental Income
£23,841
↗ 35%After 5 Years
Change In Property Value
£62,078
↗ 28%After 5 Years
Return On Investment
125%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,628 | £14,847 | £15,070 | £15,447 | £15,833 | £75,825 |
| Total Expenses | £9,202 | £9,237 | £9,269 | £9,317 | £9,367 | £46,392 |
| Profit Before Tax | £5,426 | £5,611 | £5,801 | £6,130 | £6,467 | £29,434 |
| Profit After Tax | £4,395 | £4,545 | £4,699 | £4,965 | £5,238 | £23,841 |
| Change In Property Value | £6,750 | £12,746 | £14,670 | £15,550 | £12,362 | £62,078 |
| Net Return | £11,145 | £17,291 | £19,369 | £20,515 | £17,600 | £85,920 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 16% | 25% | 28% | 30% | 26% | 125% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change