Flat M3 2 beds 2 baths

Vicus, Liverpool Road, Castlefield, Manchester M3

North West, England · M3

Initial Investment

First Year

£79,500First Year

Profit From Rental Income

After 5 Years

£25,934

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£66,973

↗ 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	£20,016	£20,316	£20,824	£21,345	£21,985	£104,486
Total Expenses	£14,317	£14,393	£14,487	£14,583	£14,689	£72,469
Profit Before Tax	£5,699	£5,923	£6,337	£6,762	£7,296	£32,017
Profit After Tax	£4,616	£4,798	£5,133	£5,477	£5,909	£25,934
Change In Property Value	£7,800	£8,034	£15,171	£17,460	£18,508	£66,973
Net Return	£12,416	£12,832	£20,304	£22,937	£24,417	£92,907
Return From Rental Income (%)	6%	6%	6%	7%	7%	33%
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