Flat
M3
2 beds
2 baths
Little John Street, Manchester M3
North West, England · M3
View property listing
Initial Investment
£68,500First YearProfit From Rental Income
£18,355
↗ 27%After 5 Years
Change In Property Value
£62,078
↗ 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 | £14,856 | £15,079 | £15,305 | £15,688 | £16,080 | £77,007 |
| Total Expenses | £10,725 | £10,797 | £10,861 | £10,941 | £11,023 | £54,347 |
| Profit Before Tax | £4,131 | £4,282 | £4,444 | £4,747 | £5,057 | £22,660 |
| Profit After Tax | £3,346 | £3,468 | £3,600 | £3,845 | £4,096 | £18,355 |
| Change In Property Value | £6,750 | £12,746 | £14,670 | £15,550 | £12,362 | £62,078 |
| Net Return | £10,096 | £16,214 | £18,270 | £19,395 | £16,458 | £80,433 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 15% | 24% | 27% | 28% | 24% | 117% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change