Flat M3 2 beds 1 bath

Vie Building, Castlefield M3

North West, England · M3

Initial Investment

First Year

£59,500First Year

Profit From Rental Income

After 5 Years

£17,335

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£50,230

↗ 26%After 5 Years

Return On Investment

114%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,012	£15,237	£15,618	£16,009	£16,489	£78,365
Total Expenses	£11,238	£11,306	£11,387	£11,470	£11,561	£56,963
Profit Before Tax	£3,774	£3,931	£4,231	£4,538	£4,928	£21,402
Profit After Tax	£3,057	£3,184	£3,427	£3,676	£3,992	£17,335
Change In Property Value	£5,850	£6,026	£11,378	£13,095	£13,881	£50,230
Net Return	£8,907	£9,209	£14,805	£16,771	£17,872	£67,565
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	15%	15%	25%	28%	30%	114%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change