Flat M15 1 bed 1 bath

St. Georges Island, 2, Kelso Place, Castlefield M15

North West, England · M15

Initial Investment

First Year

£52,750First Year

Profit From Rental Income

After 5 Years

£8,301

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£44,434

↗ 26%After 5 Years

Return On Investment

100%

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	£11,688	£11,863	£12,160	£12,464	£12,838	£61,013
Total Expenses	£10,013	£10,076	£10,149	£10,223	£10,303	£50,764
Profit Before Tax	£1,675	£1,787	£2,011	£2,241	£2,535	£10,249
Profit After Tax	£1,357	£1,448	£1,629	£1,815	£2,053	£8,301
Change In Property Value	£5,175	£5,330	£10,065	£11,584	£12,279	£44,434
Net Return	£6,532	£6,778	£11,694	£13,399	£14,332	£52,735
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	12%	13%	22%	25%	27%	100%

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