Flat
M15
1 bed
1 bath
Excelsior Works, 2 Hulme Hall Road, Castlefield M15
North West, England · M15
View property listing
Initial Investment
£52,000First YearProfit From Rental Income
£8,064
↗ 16%After 5 Years
Change In Property Value
£43,790
↗ 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 | £11,520 | £11,693 | £11,985 | £12,285 | £12,653 | £60,136 |
| Total Expenses | £9,897 | £9,960 | £10,032 | £10,106 | £10,186 | £50,181 |
| Profit Before Tax | £1,623 | £1,733 | £1,953 | £2,179 | £2,468 | £9,955 |
| Profit After Tax | £1,315 | £1,404 | £1,582 | £1,765 | £1,999 | £8,064 |
| Change In Property Value | £5,100 | £5,253 | £9,919 | £11,416 | £12,101 | £43,790 |
| Net Return | £6,415 | £6,657 | £11,501 | £13,181 | £14,100 | £51,854 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 12% | 13% | 22% | 25% | 27% | 100% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change