Flat
M3
2 beds
2 baths
Rice Street, Castlefield, Manchester M3
North West, England · M3
View property listing
Initial Investment
£90,000First YearProfit From Rental Income
£29,927
↗ 33%After 5 Years
Change In Property Value
£74,701
↗ 26%After 5 Years
Return On Investment
116%
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 | £22,332 | £22,667 | £23,234 | £23,814 | £24,529 | £116,576 |
| Total Expenses | £15,739 | £15,818 | £15,918 | £16,020 | £16,134 | £79,630 |
| Profit Before Tax | £6,593 | £6,849 | £7,316 | £7,794 | £8,395 | £36,946 |
| Profit After Tax | £5,340 | £5,547 | £5,926 | £6,314 | £6,800 | £29,927 |
| Change In Property Value | £8,700 | £8,961 | £16,921 | £19,475 | £20,643 | £74,701 |
| Net Return | £14,040 | £14,508 | £22,847 | £25,788 | £27,443 | £104,627 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 33% |
| Total Net Return (%) | 16% | 16% | 25% | 29% | 30% | 116% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change