Flat
M3
2 beds
1 bath
Liverpool Road, Castlefield, Manchester M3
North West, England · M3
View property listing
Initial Investment
£73,000First YearProfit From Rental Income
£18,051
↗ 25%After 5 Years
Change In Property Value
£61,821
↗ 26%After 5 Years
Return On Investment
109%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,100 | £17,356 | £17,790 | £18,235 | £18,782 | £89,264 |
| Total Expenses | £13,232 | £13,304 | £13,390 | £13,478 | £13,576 | £66,980 |
| Profit Before Tax | £3,868 | £4,053 | £4,400 | £4,757 | £5,207 | £22,285 |
| Profit After Tax | £3,133 | £3,283 | £3,564 | £3,853 | £4,217 | £18,051 |
| Change In Property Value | £7,200 | £7,416 | £14,004 | £16,117 | £17,084 | £61,821 |
| Net Return | £10,333 | £10,699 | £17,568 | £19,970 | £21,302 | £79,872 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 14% | 15% | 24% | 27% | 29% | 109% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change