Flat
M3
3 beds
3 baths
Deansgate, Manchester M3
North West, England · M3
View property listing
Initial Investment
£482,250First YearProfit From Rental Income
£152,313
↗ 32%After 5 Years
Change In Property Value
£372,469
↗ 28%After 5 Years
Return On Investment
109%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £89,100 | £90,436 | £91,793 | £94,088 | £96,440 | £461,857 |
| Total Expenses | £54,346 | £54,530 | £54,707 | £54,978 | £55,256 | £273,816 |
| Profit Before Tax | £34,754 | £35,907 | £37,086 | £39,110 | £41,184 | £188,041 |
| Profit After Tax | £28,151 | £29,084 | £30,040 | £31,679 | £33,359 | £152,313 |
| Change In Property Value | £40,500 | £76,478 | £88,019 | £93,300 | £74,173 | £372,469 |
| Net Return | £68,651 | £105,562 | £118,059 | £124,979 | £107,533 | £524,783 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 14% | 22% | 24% | 26% | 22% | 109% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change