Flat
M3
2 beds
1 bath
Stanley St, Manchester M3
North West, England · M3
View property listing
Initial Investment
£115,200First YearProfit From Rental Income
£34,648
↗ 30%After 5 Years
Change In Property Value
£99,877
↗ 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 | £23,892 | £24,250 | £24,614 | £25,229 | £25,860 | £123,846 |
| Total Expenses | £16,037 | £16,122 | £16,200 | £16,303 | £16,409 | £81,071 |
| Profit Before Tax | £7,855 | £8,128 | £8,414 | £8,926 | £9,451 | £42,776 |
| Profit After Tax | £6,363 | £6,584 | £6,816 | £7,230 | £7,656 | £34,648 |
| Change In Property Value | £10,860 | £20,507 | £23,602 | £25,018 | £19,889 | £99,877 |
| Net Return | £17,223 | £27,091 | £30,418 | £32,249 | £27,545 | £134,525 |
| Return From Rental Income (%) | 6% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 15% | 24% | 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