Flat M3 2 beds 2 baths

5Al, Blackfriars Street, Manchester M3

North West, England · M3

Initial Investment

First Year

£127,800First Year

Profit From Rental Income

After 5 Years

£38,936

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£109,809

↗ 28%After 5 Years

Return On Investment

116%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£26,268	£26,662	£27,062	£27,738	£28,432	£136,162
Total Expenses	£17,432	£17,522	£17,603	£17,712	£17,824	£88,094
Profit Before Tax	£8,836	£9,140	£9,459	£10,026	£10,608	£48,069
Profit After Tax	£7,157	£7,404	£7,662	£8,121	£8,592	£38,936
Change In Property Value	£11,940	£22,547	£25,949	£27,506	£21,867	£109,809
Net Return	£19,097	£29,950	£33,611	£35,627	£30,460	£148,745
Return From Rental Income (%)	6%	6%	6%	6%	7%	30%
Total Net Return (%)	15%	23%	26%	28%	24%	116%

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