Flat
M3
2 beds
2 baths
Leftbank, Spinningfields, Manchester M3
North West, England · M3
View property listing
Initial Investment
£90,875First YearProfit From Rental Income
£26,382
↗ 29%After 5 Years
Change In Property Value
£80,702
↗ 28%After 5 Years
Return On Investment
118%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,308 | £19,598 | £19,892 | £20,389 | £20,899 | £100,085 |
| Total Expenses | £13,342 | £13,421 | £13,491 | £13,583 | £13,677 | £67,514 |
| Profit Before Tax | £5,966 | £6,177 | £6,400 | £6,806 | £7,222 | £32,571 |
| Profit After Tax | £4,832 | £5,003 | £5,184 | £5,513 | £5,850 | £26,382 |
| Change In Property Value | £8,775 | £16,570 | £19,071 | £20,215 | £16,071 | £80,702 |
| Net Return | £13,607 | £21,573 | £24,255 | £25,728 | £21,921 | £107,084 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 6% | 29% |
| Total Net Return (%) | 15% | 24% | 27% | 28% | 24% | 118% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change