Flat
M3
1 bed
1 bath
Manchester, Firefly Close M3
North West, England · M3
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£15,355
↗ 25%After 5 Years
Change In Property Value
£55,181
↗ 28%After 5 Years
Return On Investment
116%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,200 | £13,398 | £13,599 | £13,939 | £14,287 | £68,423 |
| Total Expenses | £9,755 | £9,825 | £9,886 | £9,962 | £10,039 | £49,467 |
| Profit Before Tax | £3,445 | £3,573 | £3,713 | £3,977 | £4,248 | £18,957 |
| Profit After Tax | £2,790 | £2,894 | £3,008 | £3,222 | £3,441 | £15,355 |
| Change In Property Value | £6,000 | £11,330 | £13,040 | £13,822 | £10,989 | £55,181 |
| Net Return | £8,790 | £14,224 | £16,047 | £17,044 | £14,430 | £70,536 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 14% | 23% | 26% | 28% | 24% | 116% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change