Flat
M3
1 bed
1 bath
204 Loveday House, Newcombe Street, Manchester M3
North West, England · M3
View property listing
Initial Investment
£132,000First YearProfit From Rental Income
£40,365
↗ 31%After 5 Years
Change In Property Value
£113,120
↗ 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 | £27,060 | £27,466 | £27,878 | £28,575 | £29,289 | £140,268 |
| Total Expenses | £17,898 | £17,988 | £18,071 | £18,182 | £18,296 | £90,435 |
| Profit Before Tax | £9,162 | £9,478 | £9,807 | £10,393 | £10,993 | £49,833 |
| Profit After Tax | £7,421 | £7,677 | £7,944 | £8,418 | £8,904 | £40,365 |
| Change In Property Value | £12,300 | £23,227 | £26,732 | £28,335 | £22,527 | £113,120 |
| Net Return | £19,721 | £30,903 | £34,676 | £36,754 | £31,431 | £153,485 |
| Return From Rental Income (%) | 6% | 6% | 6% | 6% | 7% | 31% |
| Total Net Return (%) | 15% | 23% | 26% | 28% | 24% | 116% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change