Flat M3 2 beds 2 baths

Rice Street, Castlefield, Manchester M3

North West, England · M3

Initial Investment

First Year

£90,000First Year

Profit From Rental Income

After 5 Years

£8,875

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£74,701

↗ 26%After 5 Years

Return On Investment

93%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,800	£17,052	£17,478	£17,915	£18,453	£87,698
Total Expenses	£15,186	£15,257	£15,343	£15,430	£15,527	£76,742
Profit Before Tax	£1,614	£1,795	£2,136	£2,485	£2,926	£10,956
Profit After Tax	£1,308	£1,454	£1,730	£2,013	£2,370	£8,875
Change In Property Value	£8,700	£8,961	£16,921	£19,475	£20,643	£74,701
Net Return	£10,008	£10,415	£18,651	£21,488	£23,014	£83,575
Return From Rental Income (%)	1%	2%	2%	2%	3%	10%
Total Net Return (%)	11%	12%	21%	24%	26%	93%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change