Flat
M3
2 beds
2 baths
Manchester M3
North West, England · M3
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£39,174
↗ 30%After 5 Years
Change In Property Value
£110,361
↗ 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 | £26,400 | £26,796 | £27,198 | £27,878 | £28,575 | £136,847 |
| Total Expenses | £17,510 | £17,600 | £17,681 | £17,791 | £17,903 | £88,484 |
| Profit Before Tax | £8,890 | £9,196 | £9,517 | £10,087 | £10,672 | £48,363 |
| Profit After Tax | £7,201 | £7,449 | £7,709 | £8,171 | £8,644 | £39,174 |
| Change In Property Value | £12,000 | £22,660 | £26,080 | £27,644 | £21,977 | £110,361 |
| Net Return | £19,201 | £30,109 | £33,788 | £35,815 | £30,621 | £149,535 |
| Return From Rental Income (%) | 6% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 15% | 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