Flat
M3
1 bed
1 bath
Manchester Investment Flat, Manchester M3
North West, England · M3
View property listing
Initial Investment
£60,985First YearProfit From Rental Income
£15,361
↗ 25%After 5 Years
Change In Property Value
£55,167
↗ 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 | £9,753 | £9,823 | £9,884 | £9,960 | £10,038 | £49,459 |
| Profit Before Tax | £3,447 | £3,575 | £3,715 | £3,979 | £4,250 | £18,965 |
| Profit After Tax | £2,792 | £2,896 | £3,009 | £3,223 | £3,442 | £15,361 |
| Change In Property Value | £5,999 | £11,327 | £13,037 | £13,819 | £10,986 | £55,167 |
| Net Return | £8,790 | £14,223 | £16,045 | £17,042 | £14,428 | £70,528 |
| 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