Flat
M15
2 beds
2 baths
St Georges Island, 5 Kelso Place, Castlefield, Manchester City Centre M15
North West, England · M15
View property listing
Initial Investment
£62,500First YearProfit From Rental Income
£11,664
↗ 19%After 5 Years
Change In Property Value
£52,806
↗ 26%After 5 Years
Return On Investment
103%
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 | £13,944 | £14,153 | £14,507 | £14,870 | £15,316 | £72,790 |
| Total Expenses | £11,528 | £11,595 | £11,673 | £11,753 | £11,840 | £58,389 |
| Profit Before Tax | £2,416 | £2,558 | £2,834 | £3,116 | £3,475 | £14,400 |
| Profit After Tax | £1,957 | £2,072 | £2,296 | £2,524 | £2,815 | £11,664 |
| Change In Property Value | £6,150 | £6,335 | £11,962 | £13,767 | £14,593 | £52,806 |
| Net Return | £8,107 | £8,407 | £14,257 | £16,291 | £17,408 | £64,470 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 13% | 13% | 23% | 26% | 28% | 103% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change