Flat M3 2 beds 2 baths

Novella, Manchester M3

North West, England · M3

Initial Investment

First Year

£93,482First Year

Profit From Rental Income

After 5 Years

£27,271

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£82,757

↗ 28%After 5 Years

Return On Investment

118%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,800	£20,097	£20,398	£20,908	£21,431	£102,635
Total Expenses	£13,631	£13,711	£13,782	£13,875	£13,969	£68,967
Profit Before Tax	£6,169	£6,386	£6,617	£7,034	£7,462	£33,668
Profit After Tax	£4,997	£5,173	£5,360	£5,697	£6,044	£27,271
Change In Property Value	£8,999	£16,992	£19,556	£20,730	£16,480	£82,757
Net Return	£13,995	£22,165	£24,916	£26,427	£22,524	£110,028
Return From Rental Income (%)	5%	6%	6%	6%	6%	29%
Total Net Return (%)	15%	24%	27%	28%	24%	118%

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