Flat M3 3 beds 3 baths

One Victoria, Great Ducie Street, Manchester, Greater Manchester M3

North West, England · M3

Initial Investment

First Year

£145,009First Year

Profit From Rental Income

After 5 Years

£44,772

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£123,376

↗ 28%After 5 Years

Return On Investment

116%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£29,508	£29,951	£30,400	£31,160	£31,939	£152,957
Total Expenses	£19,338	£19,433	£19,519	£19,637	£19,757	£97,684
Profit Before Tax	£10,170	£10,518	£10,881	£11,523	£12,182	£55,274
Profit After Tax	£8,237	£8,519	£8,814	£9,334	£9,867	£44,772
Change In Property Value	£13,415	£25,332	£29,155	£30,904	£24,569	£123,376
Net Return	£21,652	£33,852	£37,969	£40,238	£34,436	£168,147
Return From Rental Income (%)	6%	6%	6%	6%	7%	31%
Total Net Return (%)	15%	23%	26%	28%	24%	116%

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