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
£35,663
↗ 19%After 5 Years
Change In Property Value
£148,886
↗ 26%After 5 Years
Return On Investment
97%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £36,000 | £36,540 | £37,453 | £38,390 | £39,542 | £187,925 |
| Total Expenses | £28,532 | £28,632 | £28,766 | £28,904 | £29,062 | £143,897 |
| Profit Before Tax | £7,468 | £7,908 | £8,687 | £9,486 | £10,480 | £44,028 |
| Profit After Tax | £6,049 | £6,405 | £7,037 | £7,684 | £8,489 | £35,663 |
| Change In Property Value | £17,340 | £17,860 | £33,726 | £38,816 | £41,145 | £148,886 |
| Net Return | £23,389 | £24,266 | £40,763 | £46,499 | £49,633 | £184,549 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 12% | 13% | 21% | 24% | 26% | 97% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change