Flat M3 2 beds 2 baths

Castle Street, Manchester M3

North West, England · M3

Initial Investment

First Year

£117,125First Year

Profit From Rental Income

After 5 Years

£27,611

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£94,664

↗ 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	£24,996	£25,371	£26,005	£26,655	£27,455	£130,483
Total Expenses	£19,080	£19,164	£19,270	£19,379	£19,502	£96,394
Profit Before Tax	£5,916	£6,207	£6,735	£7,276	£7,953	£34,088
Profit After Tax	£4,792	£5,028	£5,455	£5,894	£6,442	£27,611
Change In Property Value	£11,025	£11,356	£21,443	£24,679	£26,160	£94,664
Net Return	£15,817	£16,384	£26,899	£30,573	£32,603	£122,275
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	14%	14%	23%	26%	28%	104%

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