Flat M3 3 beds 2 baths

Water Street, Manchester M3

North West, England · M3

Initial Investment

First Year

£110,475First Year

Profit From Rental Income

After 5 Years

£33,052

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£96,152

↗ 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	£23,004	£23,349	£23,699	£24,292	£24,899	£119,243
Total Expenses	£15,513	£15,598	£15,674	£15,775	£15,878	£78,439
Profit Before Tax	£7,491	£7,751	£8,025	£8,517	£9,021	£40,805
Profit After Tax	£6,067	£6,278	£6,501	£6,899	£7,307	£33,052
Change In Property Value	£10,455	£19,743	£22,722	£24,085	£19,148	£96,152
Net Return	£16,522	£26,021	£29,222	£30,984	£26,454	£129,204
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