Flat
M15
2 beds
2 baths
Hulme Hall Road, Castlefield M15
North West, England · M15
View property listing
Initial Investment
£79,500First YearProfit From Rental Income
£16,800
↗ 21%After 5 Years
Change In Property Value
£66,973
↗ 26%After 5 Years
Return On Investment
105%
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 | £17,616 | £17,880 | £18,327 | £18,785 | £19,349 | £91,958 |
| Total Expenses | £14,077 | £14,150 | £14,237 | £14,327 | £14,426 | £71,217 |
| Profit Before Tax | £3,539 | £3,731 | £4,090 | £4,459 | £4,923 | £20,741 |
| Profit After Tax | £2,867 | £3,022 | £3,313 | £3,611 | £3,988 | £16,800 |
| Change In Property Value | £7,800 | £8,034 | £15,171 | £17,460 | £18,508 | £66,973 |
| Net Return | £10,667 | £11,056 | £18,484 | £21,072 | £22,496 | £83,774 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 13% | 14% | 23% | 27% | 28% | 105% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change