Flat
M3
2 beds
2 baths
360 Apartments, 1 Rice Street, Castlefield M3
North West, England · M3
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£27,295
↗ 33%After 5 Years
Change In Property Value
£69,549
↗ 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 | £20,796 | £21,108 | £21,636 | £22,177 | £22,842 | £108,558 |
| Total Expenses | £14,792 | £14,869 | £14,965 | £15,063 | £15,172 | £74,860 |
| Profit Before Tax | £6,004 | £6,239 | £6,671 | £7,114 | £7,670 | £33,698 |
| Profit After Tax | £4,863 | £5,054 | £5,403 | £5,762 | £6,213 | £27,295 |
| Change In Property Value | £8,100 | £8,343 | £15,754 | £18,132 | £19,220 | £69,549 |
| Net Return | £12,963 | £13,397 | £21,158 | £23,894 | £25,432 | £96,844 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 33% |
| Total Net Return (%) | 16% | 16% | 25% | 29% | 31% | 117% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change