Flat
M3
1 bed
1 bath
Watson Street, Manchester M3
North West, England · M3
View property listing
Initial Investment
£50,500First YearProfit From Rental Income
£11,209
↗ 22%After 5 Years
Change In Property Value
£45,524
↗ 28%After 5 Years
Return On Investment
112%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,896 | £11,059 | £11,225 | £11,506 | £11,794 | £56,480 |
| Total Expenses | £8,398 | £8,465 | £8,522 | £8,592 | £8,664 | £42,642 |
| Profit Before Tax | £2,498 | £2,595 | £2,703 | £2,914 | £3,130 | £13,839 |
| Profit After Tax | £2,023 | £2,102 | £2,189 | £2,360 | £2,535 | £11,209 |
| Change In Property Value | £4,950 | £9,347 | £10,758 | £11,403 | £9,066 | £45,524 |
| Net Return | £6,973 | £11,449 | £12,947 | £13,763 | £11,601 | £56,733 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 14% | 23% | 26% | 27% | 23% | 112% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change