Flat M3 3 beds 3 baths

One Victoria, Great Ducie Street, Manchester, Greater Manchester M3

North West, England · M3

Initial Investment

First Year

£139,577First Year

Profit From Rental Income

After 5 Years

£42,940

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£119,094

↗ 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	£28,488	£28,915	£29,349	£30,083	£30,835	£147,670
Total Expenses	£18,737	£18,830	£18,914	£19,029	£19,147	£94,658
Profit Before Tax	£9,751	£10,085	£10,435	£11,053	£11,688	£53,012
Profit After Tax	£7,898	£8,169	£8,452	£8,953	£9,467	£42,940
Change In Property Value	£12,950	£24,453	£28,143	£29,832	£23,716	£119,094
Net Return	£20,848	£32,622	£36,595	£38,785	£33,183	£162,033
Return From Rental Income (%)	6%	6%	6%	6%	7%	31%
Total Net Return (%)	15%	23%	26%	28%	24%	116%

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