Flat M3 2 beds 2 baths

New Development Launch, Manchester M3

North West, England · M3

Initial Investment

First Year

£105,750First Year

Profit From Rental Income

After 5 Years

£31,455

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£92,428

↗ 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	£22,116	£22,448	£22,784	£23,354	£23,938	£114,640
Total Expenses	£14,990	£15,073	£15,148	£15,247	£15,348	£75,806
Profit Before Tax	£7,126	£7,374	£7,636	£8,107	£8,590	£38,834
Profit After Tax	£5,772	£5,973	£6,185	£6,567	£6,958	£31,455
Change In Property Value	£10,050	£18,978	£21,842	£23,152	£18,406	£92,428
Net Return	£15,822	£24,951	£28,027	£29,719	£25,364	£123,883
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	15%	24%	27%	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