Flat
M15
1 bed
1 bath
Excelsior Works, 2 Hulme Hall Road, Castlefield M15
North West, England · M15
View property listing
Initial Investment
£52,000First YearProfit From Rental Income
£14,457
↗ 28%After 5 Years
Change In Property Value
£43,790
↗ 26%After 5 Years
Return On Investment
112%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,200 | £13,398 | £13,733 | £14,076 | £14,499 | £68,906 |
| Total Expenses | £10,065 | £10,131 | £10,207 | £10,285 | £10,370 | £51,058 |
| Profit Before Tax | £3,135 | £3,267 | £3,526 | £3,791 | £4,128 | £17,848 |
| Profit After Tax | £2,540 | £2,647 | £2,856 | £3,071 | £3,344 | £14,457 |
| Change In Property Value | £5,100 | £5,253 | £9,919 | £11,416 | £12,101 | £43,790 |
| Net Return | £7,640 | £7,900 | £12,775 | £14,487 | £15,445 | £58,247 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 28% |
| Total Net Return (%) | 15% | 15% | 25% | 28% | 30% | 112% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change