Flat M3 2 beds 2 baths

Beetham Tower, Deansgate, Manchester M3

North West, England · M3

Initial Investment

First Year

£121,500First Year

Profit From Rental Income

After 5 Years

£36,792

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£104,843

↗ 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	£25,080	£25,456	£25,838	£26,484	£27,146	£130,004
Total Expenses	£16,735	£16,822	£16,901	£17,008	£17,117	£84,582
Profit Before Tax	£8,346	£8,634	£8,937	£9,476	£10,030	£45,422
Profit After Tax	£6,760	£6,994	£7,239	£7,676	£8,124	£36,792
Change In Property Value	£11,400	£21,527	£24,776	£26,262	£20,878	£104,843
Net Return	£18,160	£28,521	£32,014	£33,938	£29,002	£141,635
Return From Rental Income (%)	6%	6%	6%	6%	7%	30%
Total Net Return (%)	15%	23%	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