Flat
M3
1 bed
1 bath
Leftbank, Manchester M3
North West, England · M3
View property listing
Initial Investment
£69,850First YearProfit From Rental Income
£18,857
↗ 27%After 5 Years
Change In Property Value
£63,320
↗ 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 | £15,144 | £15,371 | £15,602 | £15,992 | £16,392 | £78,500 |
| Total Expenses | £10,899 | £10,971 | £11,035 | £11,116 | £11,199 | £55,220 |
| Profit Before Tax | £4,245 | £4,400 | £4,566 | £4,876 | £5,193 | £23,280 |
| Profit After Tax | £3,439 | £3,564 | £3,699 | £3,949 | £4,206 | £18,857 |
| Change In Property Value | £6,885 | £13,001 | £14,963 | £15,861 | £12,609 | £63,320 |
| Net Return | £10,324 | £16,565 | £18,662 | £19,810 | £16,816 | £82,177 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| 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