Flat
M3
1 bed
1 bath
St. Mary Street, Manchester M3
North West, England · M3
View property listing
Initial Investment
£31,000First YearProfit From Rental Income
£3,445
↗ 11%After 5 Years
Change In Property Value
£27,590
↗ 28%After 5 Years
Return On Investment
100%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,600 | £6,699 | £6,799 | £6,969 | £7,144 | £34,212 |
| Total Expenses | £5,878 | £5,937 | £5,988 | £6,047 | £6,107 | £29,958 |
| Profit Before Tax | £723 | £762 | £811 | £922 | £1,036 | £4,254 |
| Profit After Tax | £585 | £617 | £657 | £747 | £839 | £3,445 |
| Change In Property Value | £3,000 | £5,665 | £6,520 | £6,911 | £5,494 | £27,590 |
| Net Return | £3,585 | £6,282 | £7,177 | £7,658 | £6,334 | £31,036 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 12% | 20% | 23% | 25% | 20% | 100% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change