Flat
M3
1 bed
1 bath
40 Dearmans Place, Manchester M3
North West, England · M3
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£12,973
↗ 24%After 5 Years
Change In Property Value
£49,663
↗ 28%After 5 Years
Return On Investment
114%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,880 | £12,058 | £12,239 | £12,545 | £12,859 | £61,581 |
| Total Expenses | £8,980 | £9,047 | £9,106 | £9,179 | £9,253 | £45,565 |
| Profit Before Tax | £2,901 | £3,011 | £3,133 | £3,366 | £3,606 | £16,016 |
| Profit After Tax | £2,349 | £2,439 | £2,537 | £2,727 | £2,921 | £12,973 |
| Change In Property Value | £5,400 | £10,197 | £11,736 | £12,440 | £9,890 | £49,663 |
| Net Return | £7,749 | £12,636 | £14,273 | £15,167 | £12,810 | £62,636 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 24% |
| Total Net Return (%) | 14% | 23% | 26% | 28% | 23% | 114% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change