Flat
M15
2 beds
2 baths
St Georges Island, 5 Kelso Place, Castlefield, Manchester City Centre M15
North West, England · M15
View property listing
Initial Investment
£64,000First YearProfit From Rental Income
£10,541
↗ 16%After 5 Years
Change In Property Value
£54,094
↗ 26%After 5 Years
Return On Investment
101%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,860 | £14,068 | £14,420 | £14,780 | £15,223 | £72,351 |
| Total Expenses | £11,718 | £11,785 | £11,863 | £11,943 | £12,030 | £59,337 |
| Profit Before Tax | £2,142 | £2,283 | £2,557 | £2,837 | £3,194 | £13,014 |
| Profit After Tax | £1,735 | £1,850 | £2,071 | £2,298 | £2,587 | £10,541 |
| Change In Property Value | £6,300 | £6,489 | £12,253 | £14,103 | £14,949 | £54,094 |
| Net Return | £8,035 | £8,339 | £14,325 | £16,401 | £17,536 | £64,635 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 13% | 13% | 22% | 26% | 27% | 101% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change