Flat M3 2 beds 1 bath

Rice Street, Castlefield M3

North West, England · M3

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£24,344

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£64,397

↗ 26%After 5 Years

Return On Investment

117%

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	£19,176	£19,464	£19,950	£20,449	£21,062	£100,101
Total Expenses	£13,836	£13,911	£14,003	£14,096	£14,200	£70,047
Profit Before Tax	£5,340	£5,553	£5,947	£6,353	£6,862	£30,054
Profit After Tax	£4,325	£4,498	£4,817	£5,146	£5,558	£24,344
Change In Property Value	£7,500	£7,725	£14,587	£16,789	£17,796	£64,397
Net Return	£11,825	£12,223	£19,405	£21,934	£23,354	£88,741
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	16%	16%	26%	29%	31%	117%

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