Flat
M3
2 beds
2 baths
Vie Building, 187 Water Street, Castlefield, Manchester City Centre M3
North West, England · M3
View property listing
Initial Investment
£64,000First YearProfit From Rental Income
£19,355
↗ 30%After 5 Years
Change In Property Value
£54,094
↗ 26%After 5 Years
Return On Investment
115%
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 | £16,176 | £16,419 | £16,829 | £17,250 | £17,767 | £84,441 |
| Total Expenses | £11,949 | £12,020 | £12,104 | £12,190 | £12,284 | £60,546 |
| Profit Before Tax | £4,227 | £4,399 | £4,725 | £5,060 | £5,483 | £23,895 |
| Profit After Tax | £3,424 | £3,563 | £3,828 | £4,099 | £4,442 | £19,355 |
| Change In Property Value | £6,300 | £6,489 | £12,253 | £14,103 | £14,949 | £54,094 |
| Net Return | £9,724 | £10,052 | £16,081 | £18,201 | £19,390 | £73,448 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 15% | 16% | 25% | 28% | 30% | 115% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change