Flat M3 2 beds 2 baths

Blackfriars Road, Manchester M3

North West, England · M3

Initial Investment

First Year

£45,998First Year

Profit From Rental Income

After 5 Years

£9,401

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£41,384

↗ 28%After 5 Years

Return On Investment

110%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,900	£10,048	£10,199	£10,454	£10,716	£51,318
Total Expenses	£7,816	£7,881	£7,937	£8,004	£8,073	£39,712
Profit Before Tax	£2,084	£2,168	£2,262	£2,450	£2,642	£11,606
Profit After Tax	£1,688	£1,756	£1,832	£1,984	£2,140	£9,401
Change In Property Value	£4,500	£8,497	£9,780	£10,366	£8,241	£41,384
Net Return	£6,188	£10,253	£11,612	£12,351	£10,382	£50,785
Return From Rental Income (%)	4%	4%	4%	4%	5%	20%
Total Net Return (%)	13%	22%	25%	27%	23%	110%

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