Flat
M3
1 bed
1 bath
701 Loveday House, Newcombe Street, Manchester M3
North West, England · M3
View property listing
Initial Investment
£95,250First YearProfit From Rental Income
£27,882
↗ 29%After 5 Years
Change In Property Value
£84,150
↗ 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 | £20,136 | £20,438 | £20,745 | £21,263 | £21,795 | £104,377 |
| Total Expenses | £13,827 | £13,907 | £13,979 | £14,073 | £14,168 | £69,954 |
| Profit Before Tax | £6,309 | £6,531 | £6,766 | £7,191 | £7,626 | £34,423 |
| Profit After Tax | £5,110 | £5,290 | £5,480 | £5,824 | £6,177 | £27,882 |
| Change In Property Value | £9,150 | £17,278 | £19,886 | £21,079 | £16,758 | £84,150 |
| Net Return | £14,260 | £22,568 | £25,366 | £26,903 | £22,935 | £112,033 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 6% | 29% |
| Total Net Return (%) | 15% | 24% | 27% | 28% | 24% | 118% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change