Flat
M3
1 bed
1 bath
Manchester M3
North West, England · M3
View property listing
Initial Investment
£105,750First YearProfit From Rental Income
£31,455
↗ 30%After 5 Years
Change In Property Value
£92,428
↗ 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 | £22,116 | £22,448 | £22,784 | £23,354 | £23,938 | £114,640 |
| Total Expenses | £14,990 | £15,073 | £15,148 | £15,247 | £15,348 | £75,806 |
| Profit Before Tax | £7,126 | £7,374 | £7,636 | £8,107 | £8,590 | £38,834 |
| Profit After Tax | £5,772 | £5,973 | £6,185 | £6,567 | £6,958 | £31,455 |
| Change In Property Value | £10,050 | £18,978 | £21,842 | £23,152 | £18,406 | £92,428 |
| Net Return | £15,822 | £24,951 | £28,027 | £29,719 | £25,364 | £123,883 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| 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