Flat
M3
1 bed
1 bath
Leftbank, Manchester, Greater Manchester M3
North West, England · M3
View property listing
Initial Investment
£70,000First YearProfit From Rental Income
£18,928
↗ 27%After 5 Years
Change In Property Value
£63,458
↗ 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 | £15,180 | £15,408 | £15,639 | £16,030 | £16,431 | £78,687 |
| Total Expenses | £10,918 | £10,991 | £11,055 | £11,136 | £11,219 | £55,319 |
| Profit Before Tax | £4,262 | £4,417 | £4,584 | £4,894 | £5,212 | £23,368 |
| Profit After Tax | £3,452 | £3,578 | £3,713 | £3,964 | £4,222 | £18,928 |
| Change In Property Value | £6,900 | £13,030 | £14,996 | £15,896 | £12,637 | £63,458 |
| Net Return | £10,352 | £16,607 | £18,709 | £19,859 | £16,858 | £82,385 |
| 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