Flat
M3
1 bed
1 bath
2 Southern Street, Castlefield M3
North West, England · M3
View property listing
Initial Investment
£50,500First YearProfit From Rental Income
£-2,301
↘ -5%After 5 Years
Change In Property Value
£42,502
↗ 26%After 5 Years
Return On Investment
80%
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 | £8,700 | £8,830 | £9,051 | £9,278 | £9,556 | £45,415 |
| Total Expenses | £9,416 | £9,475 | £9,540 | £9,607 | £9,677 | £47,717 |
| Profit Before Tax | £-716 | £-645 | £-489 | £-329 | £-122 | £-2,301 |
| Profit After Tax | £-716 | £-645 | £-489 | £-329 | £-122 | £-2,301 |
| Change In Property Value | £4,950 | £5,099 | £9,628 | £11,081 | £11,745 | £42,502 |
| Net Return | £4,234 | £4,454 | £9,138 | £10,751 | £11,624 | £40,201 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -5% |
| Total Net Return (%) | 8% | 9% | 18% | 21% | 23% | 80% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change