Flat
M15
3 beds
2 baths
Castle Wharf, 2A Chester Road, Castlefield M15
North West, England · M15
View property listing
Initial Investment
£190,800First YearProfit From Rental Income
£48,221
↗ 25%After 5 Years
Change In Property Value
£148,886
↗ 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 | £39,300 | £39,889 | £40,887 | £41,909 | £43,166 | £205,151 |
| Total Expenses | £28,862 | £28,967 | £29,110 | £29,256 | £29,424 | £145,619 |
| Profit Before Tax | £10,438 | £10,922 | £11,777 | £12,653 | £13,742 | £59,532 |
| Profit After Tax | £8,455 | £8,847 | £9,539 | £10,249 | £11,131 | £48,221 |
| Change In Property Value | £17,340 | £17,860 | £33,726 | £38,816 | £41,145 | £148,886 |
| Net Return | £25,795 | £26,707 | £43,265 | £49,065 | £52,275 | £197,107 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 14% | 14% | 23% | 26% | 27% | 103% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change