Flat M3 2 beds 2 baths

1 Rice Street, Castlefield M3

North West, England · M3

Initial Investment

First Year

£99,275First Year

Profit From Rental Income

After 5 Years

£33,432

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£81,527

↗ 26%After 5 Years

Return On Investment

116%

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	£24,372	£24,738	£25,356	£25,990	£26,770	£127,225
Total Expenses	£16,994	£17,077	£17,182	£17,289	£17,410	£85,951
Profit Before Tax	£7,378	£7,661	£8,174	£8,701	£9,360	£41,274
Profit After Tax	£5,976	£6,205	£6,621	£7,048	£7,582	£33,432
Change In Property Value	£9,495	£9,780	£18,468	£21,255	£22,530	£81,527
Net Return	£15,471	£15,985	£25,089	£28,302	£30,111	£114,959
Return From Rental Income (%)	6%	6%	7%	7%	8%	34%
Total Net Return (%)	16%	16%	25%	29%	30%	116%

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