Flat
M3
3 beds
2 baths
Castle Street, Manchester M3
North West, England · M3
View property listing
Initial Investment
£142,500First YearProfit From Rental Income
£34,685
↗ 24%After 5 Years
Change In Property Value
£113,339
↗ 26%After 5 Years
Return On Investment
104%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £29,916 | £30,365 | £31,124 | £31,902 | £32,859 | £156,166 |
| Total Expenses | £22,449 | £22,539 | £22,658 | £22,780 | £22,918 | £113,345 |
| Profit Before Tax | £7,467 | £7,825 | £8,466 | £9,122 | £9,941 | £42,821 |
| Profit After Tax | £6,049 | £6,338 | £6,857 | £7,389 | £8,052 | £34,685 |
| Change In Property Value | £13,200 | £13,596 | £25,674 | £29,548 | £31,321 | £113,339 |
| Net Return | £19,249 | £19,934 | £32,531 | £36,937 | £39,373 | £148,024 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 14% | 14% | 23% | 26% | 28% | 104% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change