Flat
M3
3 beds
1 bath
Great Ducie Street, Manchester M3
North West, England · M3
View property listing
Initial Investment
£151,765First YearProfit From Rental Income
£47,108
↗ 31%After 5 Years
Change In Property Value
£128,702
↗ 28%After 5 Years
Return On Investment
116%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £30,792 | £31,254 | £31,723 | £32,516 | £33,329 | £159,613 |
| Total Expenses | £20,088 | £20,184 | £20,272 | £20,393 | £20,517 | £101,455 |
| Profit Before Tax | £10,704 | £11,070 | £11,451 | £12,123 | £12,811 | £58,158 |
| Profit After Tax | £8,670 | £8,966 | £9,275 | £9,819 | £10,377 | £47,108 |
| Change In Property Value | £13,994 | £26,426 | £30,414 | £32,239 | £25,630 | £128,702 |
| Net Return | £22,664 | £35,392 | £39,689 | £42,058 | £36,007 | £175,810 |
| Return From Rental Income (%) | 6% | 6% | 6% | 6% | 7% | 31% |
| Total Net Return (%) | 15% | 23% | 26% | 28% | 24% | 116% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change