Flat
M3
2 beds
1 bath
Quay Street, Manchester M3
North West, England · M3
View property listing
Initial Investment
£110,650First YearProfit From Rental Income
£33,123
↗ 30%After 5 Years
Change In Property Value
£96,290
↗ 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 | £23,040 | £23,386 | £23,736 | £24,330 | £24,938 | £119,430 |
| Total Expenses | £15,533 | £15,618 | £15,694 | £15,795 | £15,898 | £78,538 |
| Profit Before Tax | £7,507 | £7,768 | £8,043 | £8,535 | £9,040 | £40,892 |
| Profit After Tax | £6,081 | £6,292 | £6,515 | £6,913 | £7,322 | £33,123 |
| Change In Property Value | £10,470 | £19,771 | £22,754 | £24,120 | £19,175 | £96,290 |
| Net Return | £16,551 | £26,063 | £29,269 | £31,033 | £26,497 | £129,413 |
| Return From Rental Income (%) | 5% | 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