Flat M3 1 bed 1 bath

Leftbank, Manchester M3

North West, England · M3

Initial Investment

First Year

£51,700First Year

Profit From Rental Income

After 5 Years

£11,686

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£46,628

↗ 28%After 5 Years

Return On Investment

113%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,160	£11,327	£11,497	£11,785	£12,079	£57,849
Total Expenses	£8,554	£8,620	£8,678	£8,749	£8,821	£43,422
Profit Before Tax	£2,606	£2,707	£2,819	£3,036	£3,258	£14,427
Profit After Tax	£2,111	£2,193	£2,283	£2,459	£2,639	£11,686
Change In Property Value	£5,070	£9,574	£11,019	£11,680	£9,285	£46,628
Net Return	£7,181	£11,767	£13,302	£14,139	£11,925	£58,313
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	14%	23%	26%	27%	23%	113%

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