Flat M3 1 bed 1 bath

183 Water Street, Castlefield, Manchester M3

North West, England · M3

Initial Investment

First Year

£56,500First Year

Profit From Rental Income

After 5 Years

£9,763

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£47,654

↗ 26%After 5 Years

Return On Investment

102%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,600	£12,789	£13,109	£13,436	£13,840	£65,774
Total Expenses	£10,600	£10,665	£10,740	£10,816	£10,899	£53,720
Profit Before Tax	£2,000	£2,124	£2,369	£2,620	£2,940	£12,054
Profit After Tax	£1,620	£1,721	£1,919	£2,122	£2,382	£9,763
Change In Property Value	£5,550	£5,717	£10,795	£12,424	£13,169	£47,654
Net Return	£7,170	£7,437	£12,714	£14,546	£15,551	£57,417
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	13%	13%	23%	26%	28%	102%

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