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

£16,020

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£47,654

↗ 26%After 5 Years

Return On Investment

113%

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	£14,244	£14,458	£14,819	£15,190	£15,645	£74,356
Total Expenses	£10,764	£10,832	£10,911	£10,992	£11,080	£54,578
Profit Before Tax	£3,480	£3,626	£3,908	£4,198	£4,565	£19,777
Profit After Tax	£2,819	£2,937	£3,166	£3,400	£3,698	£16,020
Change In Property Value	£5,550	£5,717	£10,795	£12,424	£13,169	£47,654
Net Return	£8,369	£8,654	£13,960	£15,824	£16,867	£63,674
Return From Rental Income (%)	5%	5%	6%	6%	7%	28%
Total Net Return (%)	15%	15%	25%	28%	30%	113%

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