Flat M3 2 beds 1 bath

Liverpool Road, Castlefield, Manchester M3

North West, England · M3

Initial Investment

First Year

£70,000First Year

Profit From Rental Income

After 5 Years

£20,646

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£59,245

↗ 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	£17,640	£17,905	£18,352	£18,811	£19,375	£92,083
Total Expenses	£13,141	£13,220	£13,313	£13,408	£13,512	£66,594
Profit Before Tax	£4,499	£4,685	£5,040	£5,403	£5,863	£25,489
Profit After Tax	£3,644	£3,795	£4,082	£4,377	£4,749	£20,646
Change In Property Value	£6,900	£7,107	£13,420	£15,446	£16,372	£59,245
Net Return	£10,544	£10,902	£17,502	£19,822	£21,121	£79,892
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	15%	16%	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