Flat M3 3 beds 2 baths

Water Street, Manchester M3

North West, England · M3

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£33,219

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£96,566

↗ 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	£23,100	£23,446	£23,798	£24,393	£25,003	£119,741
Total Expenses	£15,571	£15,656	£15,732	£15,833	£15,937	£78,730
Profit Before Tax	£7,529	£7,791	£8,066	£8,560	£9,066	£41,011
Profit After Tax	£6,098	£6,310	£6,534	£6,933	£7,343	£33,219
Change In Property Value	£10,500	£19,828	£22,820	£24,189	£19,230	£96,566
Net Return	£16,598	£26,138	£29,353	£31,122	£26,574	£129,785
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	15%	24%	26%	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