Flat
M3
2 beds
1 bath
St. John Street, Manchester M3
North West, England · M3
View property listing
Initial Investment
£118,000First YearProfit From Rental Income
£35,601
↗ 30%After 5 Years
Change In Property Value
£102,084
↗ 28%After 5 Years
Return On Investment
117%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £24,420 | £24,786 | £25,158 | £25,787 | £26,432 | £126,583 |
| Total Expenses | £16,347 | £16,433 | £16,512 | £16,616 | £16,723 | £82,631 |
| Profit Before Tax | £8,073 | £8,353 | £8,647 | £9,171 | £9,708 | £43,952 |
| Profit After Tax | £6,539 | £6,766 | £7,004 | £7,428 | £7,864 | £35,601 |
| Change In Property Value | £11,100 | £20,961 | £24,124 | £25,571 | £20,329 | £102,084 |
| Net Return | £17,639 | £27,726 | £31,127 | £32,999 | £28,193 | £137,685 |
| Return From Rental Income (%) | 6% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 15% | 23% | 26% | 28% | 24% | 117% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change