Flat M3 2 beds 1 bath

Great Ducie Street, Manchester M3

North West, England · M3

Initial Investment

First Year

£113,265First Year

Profit From Rental Income

After 5 Years

£34,008

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£98,353

↗ 28%After 5 Years

Return On Investment

117%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£23,532	£23,885	£24,243	£24,849	£25,471	£121,980
Total Expenses	£15,823	£15,908	£15,985	£16,087	£16,192	£79,995
Profit Before Tax	£7,709	£7,977	£8,258	£8,762	£9,278	£41,985
Profit After Tax	£6,244	£6,461	£6,689	£7,097	£7,516	£34,008
Change In Property Value	£10,694	£20,194	£23,242	£24,636	£19,586	£98,353
Net Return	£16,939	£26,656	£29,931	£31,734	£27,101	£132,360
Return From Rental Income (%)	6%	6%	6%	6%	7%	30%
Total Net Return (%)	15%	24%	26%	28%	24%	117%

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