Flat M3 1 bed 1 bath

Southern Street, Manchester M3

North West, England · M3

Initial Investment

First Year

£37,000First Year

Profit From Rental Income

After 5 Years

£5,827

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£33,108

↗ 28%After 5 Years

Return On Investment

105%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,920	£8,039	£8,159	£8,363	£8,572	£41,054
Total Expenses	£6,653	£6,715	£6,768	£6,830	£6,894	£33,860
Profit Before Tax	£1,267	£1,324	£1,391	£1,533	£1,679	£7,194
Profit After Tax	£1,026	£1,072	£1,127	£1,242	£1,360	£5,827
Change In Property Value	£3,600	£6,798	£7,824	£8,293	£6,593	£33,108
Net Return	£4,626	£7,870	£8,951	£9,535	£7,953	£38,936
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	13%	21%	24%	26%	21%	105%

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