Flat M3 2 beds 2 baths

Fifty Five, 55 Queen Street, Manchester City Centre M3

North West, England · M3

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£27,264

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£82,771

↗ 28%After 5 Years

Return On Investment

118%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,800	£20,097	£20,398	£20,908	£21,431	£102,635
Total Expenses	£13,633	£13,712	£13,783	£13,876	£13,971	£68,975
Profit Before Tax	£6,168	£6,385	£6,615	£7,032	£7,460	£33,660
Profit After Tax	£4,996	£5,172	£5,358	£5,696	£6,043	£27,264
Change In Property Value	£9,000	£16,995	£19,560	£20,733	£16,483	£82,771
Net Return	£13,996	£22,167	£24,918	£26,429	£22,526	£110,035
Return From Rental Income (%)	5%	6%	6%	6%	6%	29%
Total Net Return (%)	15%	24%	27%	28%	24%	118%

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