Flat M3 2 beds 2 baths

360 Apartments, 1 Rice Street, Castlefield M3

North West, England · M3

Initial Investment

First Year

£83,000First Year

Profit From Rental Income

After 5 Years

£18,025

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£69,549

↗ 26%After 5 Years

Return On Investment

106%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,360	£18,635	£19,101	£19,579	£20,166	£95,842
Total Expenses	£14,548	£14,622	£14,711	£14,803	£14,904	£73,589
Profit Before Tax	£3,812	£4,014	£4,390	£4,776	£5,262	£22,253
Profit After Tax	£3,088	£3,251	£3,556	£3,868	£4,262	£18,025
Change In Property Value	£8,100	£8,343	£15,754	£18,132	£19,220	£69,549
Net Return	£11,188	£11,594	£19,310	£22,000	£23,482	£87,574
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	13%	14%	23%	27%	28%	106%

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