Flat M3 2 beds 2 baths

Castle Street, Manchester M3

North West, England · M3

Initial Investment

First Year

£97,875First Year

Profit From Rental Income

After 5 Years

£22,201

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£80,496

↗ 26%After 5 Years

Return On Investment

105%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,252	£21,571	£22,110	£22,663	£23,343	£110,938
Total Expenses	£16,524	£16,602	£16,698	£16,798	£16,908	£83,529
Profit Before Tax	£4,728	£4,969	£5,412	£5,865	£6,434	£27,409
Profit After Tax	£3,830	£4,025	£4,383	£4,751	£5,212	£22,201
Change In Property Value	£9,375	£9,656	£18,234	£20,986	£22,245	£80,496
Net Return	£13,205	£13,681	£22,618	£25,737	£27,457	£102,698
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	13%	14%	23%	26%	28%	105%

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