Flat M3 2 beds 2 baths

Vicus, Liverpool Road, Castlefield, Manchester M3

North West, England · M3

Initial Investment

First Year

£79,500First Year

Profit From Rental Income

After 5 Years

£13,695

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£66,973

↗ 26%After 5 Years

Return On Investment

101%

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	£13,996	£14,067	£14,152	£14,240	£14,336	£70,791
Profit Before Tax	£2,805	£2,985	£3,326	£3,675	£4,116	£16,908
Profit After Tax	£2,272	£2,418	£2,694	£2,977	£3,334	£13,695
Change In Property Value	£7,800	£8,034	£15,171	£17,460	£18,508	£66,973
Net Return	£10,072	£10,452	£17,865	£20,437	£21,842	£80,668
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	13%	13%	22%	26%	27%	101%

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