Flat
M3
1 bed
1 bath
Beetham Tower, Manchester M3
North West, England · M3
View property listing
Initial Investment
£56,500First YearProfit From Rental Income
£13,591
↗ 24%After 5 Years
Change In Property Value
£51,042
↗ 28%After 5 Years
Return On Investment
114%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,216 | £12,399 | £12,585 | £12,900 | £13,222 | £63,323 |
| Total Expenses | £9,174 | £9,242 | £9,302 | £9,375 | £9,450 | £46,543 |
| Profit Before Tax | £3,042 | £3,157 | £3,283 | £3,525 | £3,772 | £16,779 |
| Profit After Tax | £2,464 | £2,557 | £2,659 | £2,855 | £3,056 | £13,591 |
| Change In Property Value | £5,550 | £10,480 | £12,062 | £12,786 | £10,164 | £51,042 |
| Net Return | £8,014 | £13,037 | £14,721 | £15,641 | £13,220 | £64,633 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 5% | 24% |
| Total Net Return (%) | 14% | 23% | 26% | 28% | 23% | 114% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change