Flat M3 1 bed 1 bath

Luxury Apartments, St John's, Manchester M3

North West, England · M3

Initial Investment

First Year

£100,500First Year

Profit From Rental Income

After 5 Years

£29,646

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£88,289

↗ 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	£21,120	£21,437	£21,758	£22,302	£22,860	£109,477
Total Expenses	£14,408	£14,490	£14,563	£14,659	£14,757	£72,877
Profit Before Tax	£6,712	£6,947	£7,196	£7,643	£8,102	£36,600
Profit After Tax	£5,437	£5,627	£5,828	£6,191	£6,563	£29,646
Change In Property Value	£9,600	£18,128	£20,864	£22,116	£17,582	£88,289
Net Return	£15,037	£23,755	£26,692	£28,307	£24,145	£117,935
Return From Rental Income (%)	5%	6%	6%	6%	7%	29%
Total Net Return (%)	15%	24%	27%	28%	24%	117%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change